XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balances at Dec. 31, 2023 $ 1 $ 429,796 $ (908) $ (428,282) $ 607
Balance, shares at Dec. 31, 2023 454,537 1,058,892        
Issue costs on issuance of common stock upon conversion of pre-funded warrants in underwritten offering (80) (80)
Issue costs on issuance of common stock upon conversion of pre-funded warrants in underwritten offering, shares   219,700        
Series B Preferred stock conversions
Series B Preferred stock conversions, shares (119,000) 39,667        
Stock-based compensation 203 203
Unrealized foreign exchange on intercompany loans (2,130) (2,130)
Translation adjustment 2,140 2,140
Loss for the period (2,946) (2,946)
Balances at Mar. 31, 2024 $ 1 429,919 (898) (431,228) (2,206)
Balance, shares at Mar. 31, 2024 335,537 1,318,259        
Balances at Dec. 31, 2024 $ 9 438,202 (891) (439,494) (2,174)
Balance, shares at Dec. 31, 2024 135,537 8,859,133        
Issue costs on issuance of common stock upon conversion of pre-funded warrants in underwritten offering   $ 72,108       6,290,213
Stock-based compensation 1,666 1,666
Unrealized foreign exchange on intercompany loans (2,380) (2,380)
Translation adjustment 2,385 2,385
Loss for the period (81) (81)
Issue costs on issuance of common stock, preferred stock and associated warrants on underwritten offering, net of expenses (248) (248)
Issue of Series C preferred stock in Securities Purchase Agreement $ 1 999 1,000
Issue of Series C preferred stock in Securities Purchase Agreement, shares 1,000,000          
Series C Preferred stock conversions $ (1) $ 3 (2)
Series C Preferred stock conversions, shares (1,000,000) 2,650,000        
Issue of Series D preferred stock in Securities Purchase Agreement $ 2 1,892 1,894
Issue of Series D preferred stock in Securities Purchase Agreement, shares 2,100,000          
Series D Preferred stock conversions $ (2) $ 192 (190)
Series D Preferred stock conversions, shares (1,745,262) 191,978,820        
Issue of Series D preferred stock in Securities Purchase Agreement $ 1 999 1,000
Issue of Series D preferred stock in Securities Purchase Agreement, shares 1,000,000          
Warrant Exercise
Warrant Exercise, shares   3,666,485        
Issue of common stock on Securities Purchase Agreement
Issue of common stock on Securities Purchase Agreement, shares   181,951        
Deconsolidation of Subsidiary 886 (886)
Balances at Mar. 31, 2025 $ 1 $ 204 $ 443,318 $ (440,461) $ 3,062
Balance, shares at Mar. 31, 2025 1,490,275 207,336,389