XML 22 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Stockholders' Deficit - USD ($)
$ in Thousands
Preferred Stock [Member]
Series C Preferred Stock [Member]
Preferred Stock [Member]
Series D Preferred Stock [Member]
Preferred Stock [Member]
Series E Preferred Stock [Member]
Preferred Stock [Member]
Series F Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 67 $ 29,772 $ (44,612) $ (14,773)
Balance, shares at Dec. 31, 2020 100 40 3,458 361 11,112,709        
Accrued dividend 505 (882) (377)
Issuance of common stock with term loan $ 3 23 26
Issuance of common stock with term loan, shares         518,000        
Issuance of warrants with convertible notes 28 28
Beneficial conversion feature convertible notes 19 19
Net income (loss) (428) (428)
Ending balance, value at Mar. 31, 2021 $ 70 30,347 (45,922) (15,505)
Balance, shares at Mar. 31, 2021 100 40 3,458 361 11,630,709        
Beginning balance, value at Dec. 31, 2020 $ 67 29,772 (44,612) (14,773)
Balance, shares at Dec. 31, 2020 100 40 3,458 361 11,112,709        
Net income (loss)                 (942)
Conversion of Series E Preferred to common stock                 1
Ending balance, value at Jun. 30, 2021 $ 71 30,417 (46,828) (16,340)
Balance, shares at Jun. 30, 2021 100 40 3,450 361 11,785,290        
Beginning balance, value at Mar. 31, 2021 $ 70 30,347 (45,922) (15,505)
Balance, shares at Mar. 31, 2021 100 40 3,458 361 11,630,709        
Issuance of warrants with convertible notes 69 69
Net income (loss) (514) (514)
Accrued and deemed dividend 11 (392) (381)
Issuance of common stock for cashless exercise of warrants
Issuance of common stock for cashless exercise of warrants, shares         53,571        
Issuance of common stock for Series E conversion $ 1 9 10
Issuance of common stock for Series E conversion, shares     (8)   101,010        
Ending balance, value at Jun. 30, 2021 $ 71 30,417 (46,828) (16,340)
Balance, shares at Jun. 30, 2021 100 40 3,450 361 11,785,290        
Beginning balance, value at Dec. 31, 2021 $ 102 27,809 (53,017) (25,106)
Balance, shares at Dec. 31, 2021 100 40 3,326 358 16,988,836        
Accrued dividend (364) (364)
Issuance of common stock with term loan $ 2 26 28
Issuance of common stock with term loan, shares         254,401        
Net income (loss) (74) (74)
Issuance of common stock with convertible notes $ 1 17 18
Issuance of common stock with convertible notes, shares         250,000        
Ending balance, value at Mar. 31, 2022 $ 105 27,852 (53,455) (25,498)
Balance, shares at Mar. 31, 2022 100 40 3,326 358 17,493,237        
Beginning balance, value at Dec. 31, 2021 $ 102 27,809 (53,017) $ (25,106)
Balance, shares at Dec. 31, 2021 100 40 3,326 358 16,988,836        
Issuance of common stock with term loan, shares                 2,665,672
Net income (loss)                 $ 25
Conversion of Series E Preferred to common stock                 5,056
Ending balance, value at Jun. 30, 2022 $ 379 33,186 (53,558) (2) (19,995)
Balance, shares at Jun. 30, 2022 100 40 267 63,127,450        
Beginning balance, value at Mar. 31, 2022 $ 105 27,852 (53,455) (25,498)
Balance, shares at Mar. 31, 2022 100 40 3,326 358 17,493,237        
Accrued dividend (202) (202)
Issuance of common stock with term loan $ 2 9 11
Issuance of common stock with term loan, shares         384,615        
Net income (loss) 99 99
Conversion of Series E Preferred to common stock $ 244 4,812 5,056
Conversion of Series E Preferred to common stock, shares     (3,059)   40,706,120        
Conversion of Series F Preferred to common stock $ 28 513 541
Conversion of Series F Preferred to common stock, shares       (358) 4,662,524        
Repurchase of common stock   (2) (2)
Repurchase of common stock, shares         (119,046)        
Ending balance, value at Jun. 30, 2022 $ 379 $ 33,186 $ (53,558) $ (2) $ (19,995)
Balance, shares at Jun. 30, 2022 100 40 267 63,127,450