XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Beginning balance, value at Dec. 31, 2022 $ 10 $ 100,498 $ (77,301) $ 0 $ 23,207
Beginning balance, shares at Dec. 31, 2022 10,178        
Stock issued for director services - vested 76 76
Stock issued for director services - vested, shares 6        
Stock issued to (released from) escrow account - unvested $ 0 0 0 0 0
Stock issued to (released from) escrow account - unvested, shares (6)        
Stock-based compensation to consultants 1,704 1,704
Stock-based compensation to consultants, shares 6        
Employee stock-based compensation expense 438 438
Warrants exercised for cash 100 100
Warrants exercised for cash, shares 16        
Sale of stock under Committed Equity Facility 158 158
Sale of stock under Committed Equity Facility, shares 38        
Net loss (3,831) (3,831)
Ending balance, value at Mar. 31, 2023 $ 10 102,974 (81,132) 0 21,852
Ending balance, shares at Mar. 31, 2023 10,238        
Beginning balance, value at Dec. 31, 2022 $ 10 100,498 (77,301) 0 23,207
Beginning balance, shares at Dec. 31, 2022 10,178        
Net loss         (10,990)
Ending balance, value at Sep. 30, 2023 $ 14 138,507 (88,291) 0 50,230
Ending balance, shares at Sep. 30, 2023 13,937        
Beginning balance, value at Mar. 31, 2023 $ 10 102,974 (81,132) 0 21,852
Beginning balance, shares at Mar. 31, 2023 10,238        
Stock issued for director services - vested 148 148
Stock issued for director services - vested, shares 12        
Stock issued to (released from) escrow account - unvested $ 0 0 0 0 0
Stock issued to (released from) escrow account - unvested, shares 6        
Settlement of earnout related to acquisition $ 1 7,050 7,051
Settlement of earnout related to acquisition, shares 447        
Employee stock-based compensation expense 427 427
Proceeds from issuance of common stock, pursuant to public offering $ 3 25,421 25,424
Proceeds from issuance of common stock, pursuant to public offering, shares 3,063        
Warrants exercised for cash 26 26
Warrants exercised for cash, shares 4        
Sale of stock under Committed Equity Facility 1,956 1,956
Sale of stock under Committed Equity Facility, shares 171        
Net loss (3,530) (3,530)
Ending balance, value at Jun. 30, 2023 $ 14 138,002 (84,662) 0 53,354
Ending balance, shares at Jun. 30, 2023 13,941        
Stock issued for director services - vested 77 77
Stock issued for director services - vested, shares 6        
Stock issued to (released from) escrow account - unvested $ 0 0 0 0 0
Stock issued to (released from) escrow account - unvested, shares (12)        
Employee stock-based compensation expense 424 424
Warrants exercised for cash 11 11
Warrants exercised for cash, shares 2        
Expenses to maintain Committed Equity Facility (7) (7)
Net loss (3,629) (3,629)
Ending balance, value at Sep. 30, 2023 $ 14 138,507 (88,291) 0 50,230
Ending balance, shares at Sep. 30, 2023 13,937        
Beginning balance, value at Dec. 31, 2023 $ 14 142,265 (93,361) 625 49,542
Stock issued for director services - vested 6 6
Stock issued for director services - vested, shares 0        
Stock issued to (released from) escrow account - unvested $ 0 0 0 0 0
Stock issued to (released from) escrow account - unvested, shares (0)        
Employee stock-based compensation expense 468 468
Warrants exercised for cash 252 252
Warrants exercised for cash, shares 40        
Impact of foreign currency translation (329) (329)
Net loss (3,037) (3,037)
Ending balance, value at Mar. 31, 2024 $ 14 142,991 (96,398) 296 46,902
Ending balance, shares at Mar. 31, 2024 14,438        
Beginning balance, value at Dec. 31, 2023 $ 14 142,265 (93,361) 625 49,542
Net loss         (6,656)
Ending balance, value at Sep. 30, 2024 $ 14 145,553 (100,017) 873 46,424
Ending balance, shares at Sep. 30, 2024 14,774        
Beginning balance, value at Mar. 31, 2024 $ 14 142,991 (96,398) 296 46,902
Beginning balance, shares at Mar. 31, 2024 14,438        
Stock issued for director services - vested 6 6
Stock issued for director services - vested, shares 0        
Stock issued to (released from) escrow account - unvested $ 0 0 0 0 0
Stock issued to (released from) escrow account - unvested, shares (0)        
Employee stock-based compensation expense 446 446
Warrants exercised for cash 558 558
Warrants exercised for cash, shares 88        
Impact of foreign currency translation (95) (95)
Sale of stock under Committed Equity Facility 496 496
Sale of stock under Committed Equity Facility, shares 82        
Net loss (4,916) (4,916)
Ending balance, value at Jun. 30, 2024 $ 14 144,497 (101,314) 201 43,397
Ending balance, shares at Jun. 30, 2024 14,608        
Stock issued for director services - vested 350 350
Stock issued for director services - vested, shares 56        
Stock issued to (released from) escrow account - unvested $ 0 0 0 0 0
Stock issued to (released from) escrow account - unvested, shares 98        
Employee stock-based compensation expense 483 483
Stock option exercise and restricted stock unit vestings (cashless) (164) (164)
Stock option exercise and restricted stock unit vestings (cashless), shares 12        
Proceeds from issuance of common stock, pursuant to public offering $ 1 1
Impact of foreign currency translation 673 673
Stock issued for acquisition and expenses 387 387
Net loss 1,297 1,297
Ending balance, value at Sep. 30, 2024 $ 14 $ 145,553 $ (100,017) $ 873 $ 46,424
Ending balance, shares at Sep. 30, 2024 14,774