XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income / (Loss)
Non-controlling Interest
Beginning balance (in shares) at Dec. 31, 2023   404,647        
Beginning balance at Dec. 31, 2023 $ 24,257 $ 0 $ 107,992 $ (87,179) $ 8 $ 3,436
Increase (Decrease) in Stockholders' Equity            
Common stock compensation to board of directors (in shares)   1,056        
Common stock compensation to board of directors 42   42      
Common stock issued as compensation for services (in shares)   5,834        
Common stock issued as compensation for services 175   175      
Conversion of convertible loan (in shares)   28,414        
Conversion of convertible loan 965   965      
Stock based compensation - vesting of options and restricted stock awards (in shares)   2,391        
Stock based compensation - vesting of options and restricted stock awards 111   111      
Unrealized gain (loss) (60)       (60)  
Net income / (loss) (313)     (265)   (48)
Ending balance (in shares) at Mar. 31, 2024   442,342        
Ending balance at Mar. 31, 2024 25,177 $ 0 109,285 (87,444) (52) 3,388
Beginning balance (in shares) at Dec. 31, 2023   404,647        
Beginning balance at Dec. 31, 2023 24,257 $ 0 107,992 (87,179) 8 3,436
Increase (Decrease) in Stockholders' Equity            
Foreign exchange translation adjustment (1)          
Unrealized gain (loss) (187)          
Net income / (loss) 3,099          
Ending balance (in shares) at Sep. 30, 2024   502,037        
Ending balance at Sep. 30, 2024 30,826 $ 1 111,650 (83,912) (180) 3,267
Beginning balance (in shares) at Mar. 31, 2024   442,342        
Beginning balance at Mar. 31, 2024 25,177 $ 0 109,285 (87,444) (52) 3,388
Increase (Decrease) in Stockholders' Equity            
Common stock issued as compensation for services (in shares)   13,990        
Common stock issued as compensation for services 535   535      
Stock based compensation - vesting of options and restricted stock awards (in shares)   3,318        
Stock based compensation - vesting of options and restricted stock awards 146   146      
Foreign exchange translation adjustment 3       3  
Unrealized gain (loss) (126)       (126)  
Net income / (loss) 2,317     2,369   (52)
Ending balance (in shares) at Jun. 30, 2024   459,650        
Ending balance at Jun. 30, 2024 28,052 $ 0 109,966 (85,075) (175) 3,336
Increase (Decrease) in Stockholders' Equity            
Common stock compensation to board of directors 0          
Common stock issued as compensation for services (in shares)   16,865        
Common stock issued as compensation for services 723   723      
Conversion of convertible loan (in shares)   22,178        
Conversion of convertible loan 820 $ 1 819      
Stock based compensation - vesting of options and restricted stock awards (in shares)   3,318        
Stock based compensation - vesting of options and restricted stock awards 142   142      
Foreign exchange translation adjustment (4)       (4)  
Unrealized gain (loss) (1)       (1)  
Shares issued due to fractional shares resulting from reverse stock split (in shares)   26        
Net income / (loss) 1,094     1,163   (69)
Ending balance (in shares) at Sep. 30, 2024   502,037        
Ending balance at Sep. 30, 2024 $ 30,826 $ 1 111,650 (83,912) (180) 3,267
Beginning balance (in shares) at Dec. 31, 2024 522,514 522,514        
Beginning balance at Dec. 31, 2024 $ 32,373 $ 1 112,406 (83,187) (27) 3,180
Increase (Decrease) in Stockholders' Equity            
Common stock issued as compensation for services (in shares)   11,342        
Common stock issued as compensation for services 315   315      
Stock based compensation - vesting of options and restricted stock awards (in shares)   7,397        
Stock based compensation - vesting of options and restricted stock awards 283   283      
Foreign exchange translation adjustment 2       2  
Unrealized gain (loss) (88)       (88) 0
Net income / (loss) 820     938   (118)
Ending balance (in shares) at Mar. 31, 2025   541,253        
Ending balance at Mar. 31, 2025 $ 33,705 $ 1 113,004 (82,249) (113) 3,062
Beginning balance (in shares) at Dec. 31, 2024 522,514 522,514        
Beginning balance at Dec. 31, 2024 $ 32,373 $ 1 112,406 (83,187) (27) 3,180
Increase (Decrease) in Stockholders' Equity            
Foreign exchange translation adjustment (58)          
Unrealized gain (loss) 0          
Net income / (loss) $ (14,156)          
Ending balance (in shares) at Sep. 30, 2025 1,041,281 1,041,281        
Ending balance at Sep. 30, 2025 $ 23,684 $ 1 117,931 (97,121) (85) 2,958
Beginning balance (in shares) at Mar. 31, 2025   541,253        
Beginning balance at Mar. 31, 2025 33,705 $ 1 113,004 (82,249) (113) 3,062
Increase (Decrease) in Stockholders' Equity            
Common stock issued as compensation for services (in shares)   7,768        
Common stock issued as compensation for services 108   108      
Conversion of convertible loan (in shares)   123,911        
Conversion of convertible loan 1,552   1,552      
Stock based compensation - vesting of options and restricted stock awards (in shares)   8,122        
Stock based compensation - vesting of options and restricted stock awards 259   259      
Foreign exchange translation adjustment (59)       (59)  
Unrealized gain (loss) 88       88  
Net income / (loss) 286     389   (103)
Ending balance (in shares) at Jun. 30, 2025   681,054        
Ending balance at Jun. 30, 2025 35,939 $ 1 114,923 (81,860) (84) 2,959
Increase (Decrease) in Stockholders' Equity            
Common stock issued as compensation for services (in shares)   5,000        
Common stock issued as compensation for services 48   48      
Common stock issued for cash, net of expenses (in shares)   308,219        
Common stock issued for cash, net of expenses 2,425   2,425      
Cash exercise of warrants and warrant modification (in shares)   37,063        
Cash exercise of warrants 168   168      
Stock based compensation - vesting of options and restricted stock awards (in shares)   9,940        
Stock based compensation - vesting of options and restricted stock awards 367   367      
Foreign exchange translation adjustment (1)       (1)  
Unrealized gain (loss) 0          
Shares issued due to fractional shares resulting from reverse stock split (in shares)   5        
Write-off of closed subsidiary - non-controlling interest 0     (72)   72
Net income / (loss) $ (15,262)     (15,189)   (73)
Ending balance (in shares) at Sep. 30, 2025 1,041,281 1,041,281        
Ending balance at Sep. 30, 2025 $ 23,684 $ 1 $ 117,931 $ (97,121) $ (85) $ 2,958