XML 46 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Shareholders' Equity (Deficit) - USD ($)
$ in Thousands
Common Stock, Private Placement [Member]
Preferred Stock [Member]
Common Stock, Private Placement [Member]
Preferred Stock to be Issued [Member]
Common Stock, Private Placement [Member]
Common Stock [Member]
Common Stock, Private Placement [Member]
Common Stock to be Issued [Member]
Common Stock, Private Placement [Member]
Additional Paid-in Capital [Member]
Common Stock, Private Placement [Member]
Retained Earnings [Member]
Common Stock, Private Placement [Member]
Series B Preferred Stock Offering [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock Offering [Member]
Series B Preferred Stock [Member]
Preferred Stock to be Issued [Member]
Series B Preferred Stock Offering [Member]
Series B Preferred Stock [Member]
Common Stock [Member]
Series B Preferred Stock Offering [Member]
Series B Preferred Stock [Member]
Common Stock to be Issued [Member]
Series B Preferred Stock Offering [Member]
Series B Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series B Preferred Stock Offering [Member]
Series B Preferred Stock [Member]
Retained Earnings [Member]
Series B Preferred Stock Offering [Member]
Series B Preferred Stock [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Preferred Stock to be Issued [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Common Stock [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Common Stock to be Issued [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Retained Earnings [Member]
Series C Preferred Stock Units Offering [Member]
Series C Preferred Stock [Member]
Units Offering [Member]
Preferred Stock [Member]
Units Offering [Member]
Preferred Stock to be Issued [Member]
Units Offering [Member]
Common Stock [Member]
Units Offering [Member]
Common Stock to be Issued [Member]
Units Offering [Member]
Additional Paid-in Capital [Member]
Units Offering [Member]
Retained Earnings [Member]
Units Offering [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Preferred Stock [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Preferred Stock to be Issued [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Common Stock [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Common Stock to be Issued [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Additional Paid-in Capital [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Retained Earnings [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Private Placement [Member]
Preferred Stock [Member]
Private Placement [Member]
Preferred Stock to be Issued [Member]
Private Placement [Member]
Common Stock [Member]
Private Placement [Member]
Common Stock to be Issued [Member]
Private Placement [Member]
Additional Paid-in Capital [Member]
Private Placement [Member]
Retained Earnings [Member]
Private Placement [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Preferred Stock [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Preferred Stock to be Issued [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Common Stock [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Common Stock to be Issued [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Additional Paid-in Capital [Member]
Conversion of Series B Preferred Stock Into Common Stock [Member]
Conversion of Series C Preferred Stock Into Common Stock [Member]
Preferred Stock [Member]
Conversion of Series C Preferred Stock Into Common Stock [Member]
Preferred Stock to be Issued [Member]
Conversion of Series C Preferred Stock Into Common Stock [Member]
Common Stock [Member]
Conversion of Series C Preferred Stock Into Common Stock [Member]
Common Stock to be Issued [Member]
Conversion of Series C Preferred Stock Into Common Stock [Member]
Additional Paid-in Capital [Member]
Conversion of Series C Preferred Stock Into Common Stock [Member]
Retained Earnings [Member]
Conversion of Series C Preferred Stock Into Common Stock [Member]
Conversion of Debt Into Common Stock [Member]
Preferred Stock [Member]
Conversion of Debt Into Common Stock [Member]
Preferred Stock to be Issued [Member]
Conversion of Debt Into Common Stock [Member]
Common Stock [Member]
Conversion of Debt Into Common Stock [Member]
Common Stock to be Issued [Member]
Conversion of Debt Into Common Stock [Member]
Additional Paid-in Capital [Member]
Conversion of Debt Into Common Stock [Member]
Retained Earnings [Member]
Conversion of Debt Into Common Stock [Member]
Future Settlement of Debt Settled With Common Stock [Member]
Preferred Stock [Member]
Future Settlement of Debt Settled With Common Stock [Member]
Preferred Stock to be Issued [Member]
Future Settlement of Debt Settled With Common Stock [Member]
Common Stock [Member]
Future Settlement of Debt Settled With Common Stock [Member]
Common Stock to be Issued [Member]
Future Settlement of Debt Settled With Common Stock [Member]
Additional Paid-in Capital [Member]
Future Settlement of Debt Settled With Common Stock [Member]
Retained Earnings [Member]
Future Settlement of Debt Settled With Common Stock [Member]
Shares Issued for Prepaid Services [Member]
Preferred Stock [Member]
Shares Issued for Prepaid Services [Member]
Preferred Stock to be Issued [Member]
Shares Issued for Prepaid Services [Member]
Common Stock [Member]
Shares Issued for Prepaid Services [Member]
Common Stock to be Issued [Member]
Shares Issued for Prepaid Services [Member]
Additional Paid-in Capital [Member]
Shares Issued for Prepaid Services [Member]
Retained Earnings [Member]
Shares Issued for Prepaid Services [Member]
Preferred Stock [Member]
Preferred Stock to be Issued [Member]
Common Stock [Member]
Common Stock to be Issued [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
BALANCE (in shares) at Dec. 31, 2022                                                                                                                                                         0   265,485 0      
BALANCE at Dec. 31, 2022                                                                                                                                                         $ 0   $ 0   $ 71,195 $ (74,021) $ (2,226)
Shares issued for offering (in shares) 0 0 3,383,784 0       1,516,199 (1,516,199) 0 1,516,199       159,966 0 0 0                                                                                                                                  
Shares issued for offering $ 0   $ 0   $ 133 $ 0 $ 133 $ 0   $ 0   $ 2,608 $ 0 $ 2,608 $ 0   $ 0   $ 1,902 $ 0 $ 1,902                                                                                                                            
Share-based compensation expense (in shares)                                           0 0 29,636 0                                                                                                                    
Share-based compensation expense                                           $ 0   $ 0   $ 295 $ 0 $ 295                                                                                                              
Shares repurchase (in shares)                                                                                                                                                         0 0 (439) 0      
Shares repurchase                                                                                                                                                         $ 0   $ 0   0 0 0
Net loss                                                                                                                                                         $ 0   $ 0   0 (2,603) (2,603)
BALANCE (in shares) at Dec. 31, 2023                                                                                                                                                         1,676,165 (1,516,199) 3,678,550 1,516,199      
BALANCE at Dec. 31, 2023                                                                                                                                                         $ 0   $ 0   76,733 (76,624) 109
Shares issued for offering (in shares)                             86,953 0 0 0                                   0 0 319,207 0                                                                                        
Shares issued for offering                             $ 0   $ 0   $ 945 $ 0 $ 945                             $ 0   $ 0   $ 3,363 $ 0 $ 3,363                                                                                  
Share-based compensation expense (in shares)                                           0 0 0 0                                                                                                                    
Share-based compensation expense                                           $ 0   $ 0   $ 2,594 $ 0 $ 2,594                                                                                                              
Net loss                                                                                                                                                         $ 0   $ 0   0 (10,460) (10,460)
Shares issued for conversion (in shares)                                                         (1,516,199) 1,516,199 1,516,199 (1,516,199)                     0 0 802,142 0     (246,919) 0 596,145 0       0 0 10,588 0       0 0 45,344 0                                  
Shares issued for conversion                                                         $ 0   $ 0   $ 0 $ 0 $ 0               $ 0     $ (204) $ (204) $ 0   $ 0   $ 0 $ 0 $ 0 $ 0   $ 0   $ 39 $ 0 $ 39 $ 0   $ 0   $ 0 $ 0 $ 0                            
Shares and warrants issued for consulting services (in shares)                                                                                                                                           0 0 433,360 0       0 0 22,344 0      
Shares and warrants issued for consulting services                                                                                                                                           $ 0   $ 0   $ 2,440 $ 0 $ 2,440 $ 0   $ 0   127 0 127
Shares issued - stock options, warrants and RSU exercises (in shares)                                                                                                                                                         0 0 698,181 0      
Shares issued - stock options, warrants and RSU exercises                                                                                                                                                         $ 0   $ 0   36 0 36
Warrants issued for convertible promissory note                                                                                                                                                         $ 0   $ 0   636 0 636
BALANCE (in shares) at Dec. 31, 2024                                                                                                                                                         0 0 8,122,060 0      
BALANCE at Dec. 31, 2024                                                                                                                                                         $ 0   $ 0   $ 86,709 $ (87,084) $ (375)