XML 41 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Shareholders' Equity (Tables)
9 Months Ended
Sep. 30, 2025
Shareholders' Equity  
Schedule of changes in stockholders' equity

 

 

Three months ended September 30,

 


Nine months ended September 30,

 

 

2025

 

 

2024

 


2025

2024
Temporary equity















Balance, beginning of period
$

$

$

$
Issue temporary equity Class A redeemable preferred stock

758





758



Balance, end of period
$ 758

$

$ 758

$

















Preferred stock, common stock and additional paid-in capital

 

 

 

 

 

 

 

 









Balance, beginning of period

 

$

32,740

 

 

$

31,640

 


$ 31,696

$ 46,071
Conversion of debt to Class B convertible preferred stock (non-cash)


3,026





3,026



Dividends Paid

 


(2

)

 




(2 )

(14,496 )
Repurchase of warrants

(32 )




(32 )


Issuance of common stock, net






1,000



Share-based compensation expense

 

 

22

 

 

 

21

 



66


73

Proceeds from employee stock purchase plan

 

 

 

 

3






16

Balance, end of period

 

$

35,754

 

 

$

31,664

 


$ 35,754

$ 31,664

 

 

 

 

 

 

 

 

 









Accumulated other comprehensive loss

 

 

 

 

 

 

 

 









Balance, beginning of period

 

$

(329

)

 

$

(294

)
$ (306 )
$ (310 )

Unrealized loss on available-for-sale securities, net of tax

 

 

 

 

(1

)



18

Foreign currency translation adjustment

 

 

(6

)

 

 

(12

)

(29 )

(15 )

Balance, end of period

 

$

(335

)

 

$

(307

)
$

(335

)
$

(307

)

 

 

 

 

 

 

 

 

 









Accumulated deficit 

 

 

 

 

 

 

 

 









Balance, beginning of period

 

$

(17,465

)

 

$

(5,794

)
$ (10,059 )
$ (1,076 )
Net loss – discontinued operations

(12,865 )

(1,346 )

(17,864 )

(4,694 )
Net loss – continuing operations

 

 

(871

)

 

 

(716

)



(3,278

)

(2,086

)
Adjustment to retained earnings related to temporary equity accretion

(757 )




(757 )


Balance, end of period

 

$

(31,958

)

 

$

(7,856

)


$ (31,958 )
$ (7,856 )

 

 

 

 

 

 

 

 

 









Total shareholders' equity

 

$

3,461

 

 

$

23,501

 


$ 3,461

$ 23,501