XML 56 R41.htm IDEA: XBRL DOCUMENT v3.24.2
Schedule of Unaudited Interim Condensed Consolidated Balance Sheets (Details) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Current assets                          
Inventories, net $ 9,185 $ 8,385 $ 8,502 $ 6,630 $ 5,103 $ 4,899 $ 8,385 $ 5,103 $ 9,185 $ 6,630 $ 7,579 $ 8,090  
Total current assets 30,254 26,849 30,659 24,602 27,166 30,096 26,849 27,166 30,254 24,602 27,683 31,249  
Total assets 35,700 31,003 34,608 27,596 30,202 32,917 31,003 30,202 35,700 27,596 33,022 35,388  
Current liabilities                          
Deferred revenue 5,926 4,764 10,007 6,562 8,448 7,015 4,764 8,448 5,926 6,562 4,932 10,659  
Total current liabilities 16,559 12,480 17,526 12,240 14,855 14,416 12,480 14,855 16,559 12,240 18,262 18,956  
Total liabilities 17,208 13,313 18,585 13,544 16,295 15,842 13,313 16,295 17,208 13,544 18,804 20,236  
Stockholders’ equity                          
Accumulated deficit (15,130) (16,141) (16,989) (18,689) (18,690) (14,863) (16,141) (18,690) (15,130) (18,689) (19,629) (17,731)  
Total stockholders’ equity 18,492 17,690 16,023 14,051 13,907 17,075 17,690 13,907 18,492 14,051 14,218 15,152 $ 19,552
Total liabilities and stockholders’ equity 35,700 31,003 34,608 27,596 30,202 32,917 31,003 30,202 35,700 27,596 33,022 35,388  
Accounts receivable, net 7,970 6,215 7,701       6,215   7,970   9,010 10,010  
Revenues 11,453 12,282 9,555 6,369 4,826 6,339 21,838 11,166 33,291 17,535 41,493 25,878  
Cost of goods sold 7,756 8,404 6,723 4,195 6,056 7,227 15,127 13,283 22,882 17,478 33,143 23,052  
Gross profit 3,698 3,878 2,833 2,174 (1,229) (888) 6,711 (2,117) 10,409 56 8,350 2,826  
Loss from operations 940 789 675 (131) (3,814) (2,634) 1,465 (6,448) 2,405 (6,580) (2,654) (5,810)  
Loss before income taxes 1,011 848 742 2 (3,827) (2,544) 1,590 (6,371) 2,601 (6,370) (1,898) (5,412)  
Net loss $ 1,011 $ 848 $ 742 $ 2 $ (3,827) $ (2,551) $ 1,590 $ (6,378) $ 2,601 $ (6,377) $ (1,898) $ (5,419)  
Loss per share, basic $ 0.10 $ 0.09 $ 0.07 $ 0.00 $ (0.39) $ (0.26) $ 0.16 $ (0.65) $ 0.26 $ (0.66) $ (0.19) $ (0.56)  
Loss per share, diluted $ 0.10 $ 0.08 $ 0.07 $ 0.00 $ (0.39) $ (0.26) $ 0.15 $ (0.65) $ 0.26 $ (0.61) $ (0.19) $ (0.56)  
Total operating expenses       $ 2,305           $ 6,636 $ 11,004 $ 8,636  
Weighted average common shares outstanding - diluted   10,747   10,441     10,677     10,384 9,905,234 9,727,542  
Previously Reported [Member]                          
Current assets                          
Inventories, net $ 8,280 $ 8,457 $ 9,589 $ 8,479 $ 8,147 $ 6,687 $ 8,457 $ 8,147 $ 8,280 $ 8,479   $ 8,748  
Total current assets 30,315 26,541 31,908 26,451 30,210 31,884 26,541 30,210 30,315 26,451   33,036  
Total assets 35,761 30,695 35,857 29,445 33,246 34,705 30,695 33,246 35,761 29,445   37,175  
Current liabilities                          
Deferred revenue 5,980 4,462 10,095 6,621 8,389 6,992 4,462 8,389 5,980 6,621   10,665  
Total current liabilities 16,613 12,178 17,614 12,299 14,796 14,393 12,178 14,796 16,613 12,299   18,962  
Total liabilities 17,262 13,011 18,673 13,603 16,236 15,819 13,011 16,236 17,262 13,603   20,242  
Stockholders’ equity                          
Accumulated deficit (15,123) (16,147) (15,828) (16,898) (15,587) (13,052) (16,147) (15,587) (15,123) (16,898)   (15,950)  
Total stockholders’ equity 18,499 17,684 17,184 15,842 17,010 18,886 17,684 17,010 18,499 15,842   16,933 19,552
Total liabilities and stockholders’ equity 35,761 30,695 35,857 29,445 33,246 34,705 30,695 33,246 35,761 29,445   37,175  
Accounts receivable, net 8,936 5,835 7,863       5,835   8,936     11,139  
Revenues 12,443 12,130 8,507 6,251 4,863 6,362 20,638 11,225 33,080 17,476   27,000  
Cost of goods sold 8,732 9,419 6,294 5,390 4,800 5,439 15,714 10,239 24,445 15,629   22,393  
Gross profit 3,711 2,711 2,213 861 63 923 4,924 986 8,635 1,847   4,607  
Loss from operations 953 (378) 55 (1,444) (2,522) (823) (322) (3,345) 631 (4,789)   (4,029)  
Loss before income taxes 1,024 (319) 122 (1,311) (2,535) (733) (197) (3,268) 827 (4,579)   (3,631)  
Net loss $ 1,024 $ (319) $ 122 $ (1,311) $ (2,535) $ (740) $ (197) $ (3,275) $ 827 $ (4,586)   $ (3,638)  
Loss per share, basic $ 0.10 $ (0.03) $ 0.01 $ (0.13) $ (0.26) $ (0.08) $ (0.02) $ (0.34) $ 0.08 $ (0.47)   $ (0.37)  
Loss per share, diluted $ 0.10 $ (0.03) $ 0.01 $ (0.13) $ (0.26) $ (0.08) $ (0.02) $ (0.34) $ 0.08 $ (0.47)   $ (0.37)  
Total operating expenses       $ 2,305           $ 6,636      
Weighted average common shares outstanding - diluted   9,908   9,770     9,839     9,713      
Revision of Prior Period, Reclassification, Adjustment [Member]                          
Current assets                          
Inventories, net $ 905 $ (72) $ (1,087) $ (1,849) $ (3,044) $ (1,788) $ (72) $ (3,044) $ 905 $ (1,849)   $ (658)  
Total current assets (61) 308 (1,249) (1,849) (3,044) (1,788) 308 (3,044) (61) (1,849)   (1,787)  
Total assets (61) 308 (1,249) (1,849) (3,044) (1,788) 308 (3,044) (61) (1,849)   (1,787)  
Current liabilities                          
Deferred revenue (54) 302 (88) (59) 59 23 302 59 (54) (59)   (6)  
Total current liabilities (54) 302 (88) (59) 59 23 302 59 (54) (59)   (6)  
Total liabilities (54) 302 (88) (59) 59 23 302 59 (54) (59)   (6)  
Stockholders’ equity                          
Accumulated deficit (7) 6 (1,161) (1,791) (3,103) (1,811) 6 (3,103) (7) (1,791)   (1,781)  
Total stockholders’ equity (7) 6 (1,161) (1,791) (3,103) (1,811) 6 (3,103) (7) (1,791)   (1,781)
Total liabilities and stockholders’ equity (61) 308 (1,249) (1,849) (3,044) (1,788) 308 (3,044) (61) (1,849)   (1,787)  
Accounts receivable, net (966) 380 (162)       380   (966)     (1,129)  
Revenues (990) 152 1,048 118 (37) (23) 1,200 (59) 211 59   (1,122)  
Cost of goods sold (976) (1,015) 429 (1,195) 1,256 1,788 (587) 3,044 (1,563) 1,849   659  
Gross profit (13) 1,167 620 1,313 (1,292) (1,811) 1,787 (3,103) 1,774 (1,791)   (1,781)  
Loss from operations (13) 1,167 620 1,313 (1,292) (1,811) 1,787 (3,103) 1,774 (1,791)   (1,781)  
Loss before income taxes (13) 1,167 620 1,313 (1,292) (1,811) 1,787 (3,103) 1,774 (1,791)   (1,781)  
Net loss $ (13) $ 1,167 $ 620 $ 1,313 $ (1,292) $ (1,811) $ 1,787 $ (3,103) $ 1,774 $ (1,791)   $ (1,781)  
Loss per share, basic $ 0.12 $ 0.06 $ 0.13 $ (0.13) $ (0.19) $ 0.18 $ (0.32) $ 0.18 $ (0.18)      
Loss per share, diluted $ 0.11 $ 0.06 $ 0.13 $ (0.13) $ (0.19) $ 0.17 $ (0.32) $ 0.18 $ (0.14)      
Total operating expenses                      
Weighted average common shares outstanding - diluted   838   671     838     671