XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2023 $ 7 $ 10,424 $ (11,299) $ 411 $ (457)
Balance, shares at Dec. 31, 2023 738,295        
Stock-based compensation 431 431
Foreign currency translation adjustment (23) (23)
Net loss (3,552) (3,552)
Issuance of Warrants for lock-up 502 502
Balance at Mar. 31, 2024 $ 7 11,357 (14,851) 388 (3,099)
Balance, shares at Mar. 31, 2024 738,295        
Balance at Dec. 31, 2024 $ 14 21,880 (29,101) 414 (6,793)
Balance, shares at Dec. 31, 2024 1,384,801        
Issuance of common stock for services $ 1 2,211 2,212
Issuance of Common Stock for services, shares 2,450,191        
Issuance of common stock under the ATM program $ 1 8,167 8,168
Issuance of common stock under the ATM program, shares 4,345,866        
Issuance of common stock upon exercise of conversion option $ 3 4,077 4,080
Issuance of common stock upon exercise of conversion option, shares 1,331,200        
Stock-based compensation 234 234
Foreign currency translation adjustment (68) (68)
Net loss (5,146) (5,146)
Balance at Mar. 31, 2025 $ 19 $ 36,569 $ (34,247) $ 346 $ 2,687
Balance, shares at Mar. 31, 2025 9,512,058