Annual report [Section 13 and 15(d), not S-K Item 405]

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT

v3.25.1
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
Common Stock [Member]
Additional Paid-In Capital [Member]
Loan Receivable From EJ Holdings [Member]
Accumulated Other Comprehensive Loss [Member]
Accumulated Deficit [Member]
Balance, beginning at Dec. 31, 2022 $ (34,091) $ 50 $ 220,815   $ (2,619) $ (252,337)
Balance, beginning (in shares) at Dec. 31, 2022   49,583,501        
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Fair value of warrants including down-round protection adjustments     52     (52)
Convertible and promissory notes converted to shares 4,071 $ 12 4,059      
Convertible and promissory notes converted to shares (in shares)   12,262,462        
Share-based compensation 407   407      
Unrealized gain (loss) on debt securities available for sale (net of tax) 3,033       3,033  
Reclassification adjustment for loss included in net loss 403       403  
Foreign currency translation effect (977)       (977)  
Net loan receivable from EJ Holdings (16,869)     $ (16,869)    
Net Income (Loss) (3,733)         (3,733)
Balance, ending at Dec. 31, 2023 (47,756) $ 62 225,333 (16,869) (160) (256,122)
Balance, ending (in shares) at Dec. 31, 2023   61,845,963        
Increase (Decrease) in Stockholders' Equity [Roll Forward]            
Convertible and promissory notes converted to shares 309 $ 2 307      
Convertible and promissory notes converted to shares (in shares)   2,019,608        
Share-based compensation 256   256      
Unrealized gain (loss) on debt securities available for sale (net of tax) (3,086)       (3,086)  
Reclassification adjustment for loss included in net loss 197       197  
Foreign currency translation effect 54       54  
Net Income (Loss) (6,453)         (6,453)
Balance, ending at Dec. 31, 2024 $ (56,479) $ 64 $ 225,896 $ (16,869) $ (2,995) $ (262,575)
Balance, ending (in shares) at Dec. 31, 2024   63,865,571