XML 39 R29.htm IDEA: XBRL DOCUMENT v3.24.3
Schedule of Changes in Stockholders' Equity (Details) - USD ($)
 3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]        
Balance     $ 2,503,000 $ 2,933,000
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding     (20,000) (18,000)
Equity-based compensation expense     757,000 514,000
Cash settlement of equity-based compensation       (24,000)
Issuance of stock for services       11,000
Net loss $ (513,000) $ (476,000) (1,973,000) (2,123,000)
Balance 1,403,000 1,293,000 1,403,000 1,293,000
Conversion of debt and interest (Note 5)     136,000  
Common Stock [Member]        
Accumulated Other Comprehensive Income (Loss) [Line Items]        
Balance    
Balance, shares     14,420,105 12,934,741
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding    
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding, shares     201,859 165,779
Equity-based compensation expense    
Cash settlement of equity-based compensation      
Issuance of stock for services      
Issuance of stock for services, shares       4,094
Net loss    
Balance
Balance, shares 14,746,172 13,104,614 14,746,172 13,104,614
Conversion of debt and interest (Note 5)      
Conversion of debt and interest (Note 6), shares     124,208  
Additional Paid-in Capital [Member]        
Accumulated Other Comprehensive Income (Loss) [Line Items]        
Balance     $ 63,299,000 $ 60,905,000
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding     (20,000) (18,000)
Equity-based compensation expense     757,000 514,000
Cash settlement of equity-based compensation       (24,000)
Issuance of stock for services       11,000
Net loss    
Balance $ 64,172,000 $ 61,388,000 64,172,000 61,388,000
Conversion of debt and interest (Note 5)     136,000  
Retained Earnings [Member]        
Accumulated Other Comprehensive Income (Loss) [Line Items]        
Balance     (60,796,000) (57,972,000)
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding    
Equity-based compensation expense    
Cash settlement of equity-based compensation      
Issuance of stock for services      
Net loss     (1,973,000) (2,123,000)
Balance $ (62,769,000) $ (60,095,000) (62,769,000) $ (60,095,000)
Conversion of debt and interest (Note 5)