XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Equity (Deficit) - USD ($)
shares in Thousands, $ in Thousands
Total
Common stock
Additional paid-in capital
Retained earnings
Treasury stock, at cost
Non-controlling interests
Balance (in shares) at Dec. 31, 2023   29,963        
Balance at Dec. 31, 2023 $ (125,055) $ 300 $ 206,941 $ (180,162) $ (152,749) $ 615
Increase (Decrease) in Equity            
Net loss (9,157)     (9,198)   41
Distributions to non-controlling interest holders (19)         (19)
Share-based compensation expense 2,213   2,213      
Exercise of warrants, net of costs (90)   (398) (3,722) 4,030  
Issuance of restricted share units and restricted shares 0     (15,860) 15,860  
Treasury shares withheld for the payment of tax on restricted share unit and restricted share issuances (590)     (9,575) 8,985  
Balance (in shares) at Mar. 31, 2024   29,963        
Balance at Mar. 31, 2024 (132,698) $ 300 208,756 (218,517) (123,874) 637
Balance (in shares) at Dec. 31, 2024   29,963        
Balance at Dec. 31, 2024 (156,711) $ 300 211,260 (259,977) (108,959) 665
Increase (Decrease) in Equity            
Net loss (5,271)     (5,344)   73
Distributions to non-controlling interest holders (2)         (2)
Share-based compensation expense 1,094   1,094      
Issuance of common stock, net of issuance costs (in shares)   58,167        
Issuance of common stock, net of issuance costs 42,179 $ 582 41,597      
Exercise of warrants, net of costs 0   0 (57,525) 57,525  
Issuance of restricted share units and restricted shares 0     (25,456) 25,456  
Treasury shares withheld for the payment of tax on restricted share unit and restricted share issuances (318)     (14,780) 14,462  
Balance (in shares) at Mar. 31, 2025   88,130        
Balance at Mar. 31, 2025 $ (119,029) $ 882 $ 253,951 $ (363,082) $ (11,516) $ 736