XML 38 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Schedule of Changes in Stockholders' Equity (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]        
Balance     $ 2,503,000 $ 2,933,000
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding     (20,000) (18,000)
Equity-based compensation expense     517,000 211,000
Cash settlement of equity-based compensation       (24,000)
Conversion of debt and interest (Note 5)     136,000  
Issuance of stock for services       8,000
Net loss $ (1,011,000) $ (742,000) (1,460,000) (1,647,000)
Balance 1,676,000 1,463,000 1,676,000 1,463,000
Common Stock [Member]        
Accumulated Other Comprehensive Income (Loss) [Line Items]        
Balance    
Balance, shares     14,420,105 12,934,741
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding    
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding, shares     179,593 65,779
Equity-based compensation expense    
Cash settlement of equity-based compensation      
Conversion of debt and interest (Note 5)      
Conversion of debt and interest (Note 6), shares     124,208  
Issuance of stock for services      
Issuance of stock for services, shares       2,083
Net loss    
Balance
Balance, shares 14,723,906 13,002,603 14,723,906 13,002,603
Additional Paid-in Capital [Member]        
Accumulated Other Comprehensive Income (Loss) [Line Items]        
Balance     $ 63,299,000 $ 60,905,000
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding     (20,000) (18,000)
Equity-based compensation expense     517,000 211,000
Cash settlement of equity-based compensation       (24,000)
Conversion of debt and interest (Note 5)     136,000  
Issuance of stock for services       8,000
Net loss    
Balance $ 63,932,000 $ 61,082,000 63,932,000 61,082,000
Retained Earnings [Member]        
Accumulated Other Comprehensive Income (Loss) [Line Items]        
Balance     (60,796,000) (57,972,000)
Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding    
Equity-based compensation expense    
Cash settlement of equity-based compensation      
Conversion of debt and interest (Note 5)      
Issuance of stock for services      
Net loss     (1,460,000) (1,647,000)
Balance $ (62,256,000) $ (59,619,000) $ (62,256,000) $ (59,619,000)