XML 17 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at beginning at Dec. 31, 2020 $ 382 $ 102,117 $ (99,767) $ 2,732
Balance at beginning (in shares) at Dec. 31, 2020 38,221,292      
Issuances of shares and stock option exercises $ 6 228 234
Issuances of shares and stock option exercises (in shares)   576,726      
Exercise of conversion rights – convertible loan, related party $ 101 1,918 2,019
Exercise of conversion rights convertible loan, related party (in shares) 10,095,555      
Stock-based compensation 160 160
Net income (loss) 2,320 2,320
Balance at ending at Dec. 31, 2021 $ 489 104,423 (97,447) 7,465
Balance at ending (in shares) at Dec. 31, 2021 48,893,573      
Issuances of shares and stock option exercises $ 4 178 182
Issuances of shares and stock option exercises (in shares) 427,107      
Stock-based compensation 625 625
Net income (loss) (2,623) (2,623)
Balance at ending at Dec. 31, 2022 $ 493 $ 105,226 $ (100,070) $ 5,649
Balance at ending (in shares) at Dec. 31, 2022 49,320,680