XML 30 R20.htm IDEA: XBRL DOCUMENT v3.25.1

Stockholders’ Equity (Tables)

3 Months Ended

Mar. 31, 2025

Equity [Abstract]

Schedule of Changes in Stockholders’ Equity

The following are changes in stockholders’ equity for the three months ended March 31, 2024 and 2025:

 Schedule of Changes in Stockholders’ Equity

		Shares				Amount				Capital				(Deficit)				Total
										Additional
		Common Stock								paid in				Accumulated
		Shares				Amount				Capital				(Deficit)				Total
Balance December 31, 2023			14,420,105			$	-			$	63,299,000			$	(60,796,000	)		$	2,503,000
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding			175,562				-				(20,000	)			-				(20,000	)
Equity-based compensation expense			-				-				366,000				-				366,000
Conversion of debt and interest (Note 5)			124,208				-				136,000				-				136,000
Registered issuance of common stock
Registered issuance of common stock, shares
Net loss			-				-				-				(449,000	)			(449,000	)
Balance March 31, 2024			14,719,875			$	-			$	63,781,000			$	(61,245,000	)		$	2,536,000

										Additional
		Common Stock								paid in				Accumulated
		Shares				Amount				Capital				(Deficit)				Total
Balance December 31, 2024			14,746,172			$	-			$	64,199,000			$	(63,621,000	)		$	578,000
Balance			14,746,172			$	-			$	64,199,000			$	(63,621,000	)		$	578,000
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding			121,082				-				(160,000	)			-				(160,000	)
Equity-based compensation expense			-				-				158,000				-				158,000
Registered issuance of common stock			1,052,793								2,974,000								2,974,000
Net loss			-				-				-				(761,000	)			(761,000	)
Balance March 31, 2025			15,920,047			$	-			$	67,171,000			$	(64,382,000	)		$	2,789,000
Balance			15,920,047			$	-			$	67,171,000			$	(64,382,000	)		$	2,789,000

Summary of Stock Options Activity

The following is a summary of stock option activity for the three months ended March 31, 2025:

Summary of Stock Options Activity

		Number of Options				Weighted average exercise price per share				Remaining term in years
Outstanding on December 31, 2024			710,323			$	5.04				5.5
Issued			40,071			$	2.74
Forfeited			-
Expired			(3,102	)		$	10.01
Outstanding on March 31, 2025			747,292			$	4.89				5.5
Exercisable, March 31, 2025			520,874			$	5.73				3.9

Summary of Fair Value of Options Using Black-Sholes Option Pricing Model

The fair value of the options issued was calculated using the Black-Scholes option pricing model, based on the following:

 Summary of Fair Value of Options Using Black-Sholes Option Pricing Model

		2025
Expected term (in years)			8.0
Expected volatility			97.4	%
Risk-free interest rate			4.4	%
Expected dividends		$	-
Weighted average grant date fair value per share		$	2.36

Schedule of Restricted Stock Award and Restricted Stock Unit Activity

The following is a summary of restricted stock award and restricted stock unit activity for the three months ended March 31, 2025:

 Schedule of Restricted Stock Award and Restricted Stock Unit Activity

		Number of shares				Weighted average grant date fair value
Unvested at January 1, 2025			61,873			$	2.72
Granted			44,880			$	2.69
Forfeited			(9,960	)		$	(2.51	)
Vested			(18,873	)		$	(4.80	)
Unvested at March 31, 2025			77,920			$	2.23

Schedule of Performance Stock Unit Activity

The following table summarizes the activity for the Company’s unvested PSUs for the three months ended March 31, 2025:

 Schedule of Performance Stock Unit Activity

		Number of shares				Weighted average grant date fair value
Unvested January 1, 2025			157,694			$	1.20
Vested			(157,694	)
Unvested at March 31, 2025			-			$	-

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfSharebasedCompensationRestrictedStockAndRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of changes in the separate accounts comprising stockholders' equity (in addition to retained earnings) and of the changes in the number of shares of equity securities during at least the most recent annual fiscal period and any subsequent interim period presented is required to make the financial statements sufficiently informative if both financial position and results of operations are presented.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-SubTopic 10
-Topic 505
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-2

+ Details

Name:	us-gaap_ScheduleOfStockholdersEquityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of number and weighted-average grant date fair value for nonvested performance shares.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Subparagraph (c)
-Paragraph 2
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ShareBasedCompensationPerformanceSharesAwardUnvestedActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration