XML 17 R4.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Sales    
Total sales $ 43,350 $ 18,437
Cost of sales    
Total cost of sales 25,611 10,080
Gross profit 17,739 8,357
Operating expenses:    
Sales and marketing 3,651 1,153
Research and development 1,251 550
General and administrative 11,892 7,321
Depreciation and amortization 2,833 1,364
Deal and transaction costs 592 518
Total operating expenses 20,219 10,906
Operating loss (2,480) (2,549)
Other income/(expenses):    
Interest expense, including amortization of debt discount (2,743) (805)
Change in fair value of equity guarantee 1,074 0
Gain on settlement of obligations (237) 3,449
Gain on fair value of debt 0 166
Other income/(expense), net (4) (7)
Total other income/(expense) 4,435 2,803
Net income before income taxes 1,955 254
Income tax expense (79) (22)
Net income $ 1,876 $ 232
Net income per common share - basic (in dollars per share) $ 0.28 $ 0.06
Net income per common share - diluted (in dollars per share) $ 0.28 $ 0.06
Weighted average shares outstanding - basic (in shares) 6,664 3,920
Weighted average shares outstanding - diluted (in shares) 6,664 3,920
Warrants in Debt and Equity Offerings to Finance Merger [Member]    
Other income/(expenses):    
Change in fair value of warrant $ 7,902 $ 0
Purchaser Warrant [Member]    
Other income/(expenses):    
Change in fair value of warrant 649  
Loss on debt waiver consent (1,212) 0
Amendment to Warrants [Member]    
Other income/(expenses):    
Change in fair value of warrant (345) 0
Hardware [Member]    
Sales    
Total sales 19,895 9,450
Cost of sales    
Total cost of sales 16,613 6,914
Service and Other [Member]    
Sales    
Total sales 23,455 8,987
Cost of sales    
Total cost of sales $ 8,998 $ 3,166