v3.25.3
Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current Assets:    
Cash and Cash Equivalents $ 388 $ 1,040
Accounts Receivable, Net of Allowance for Credit Losses of nil at both September 30, 2025 and December 31, 2024 226 143
Inventory 706 674
Prepaid Expenses & Other Current Assets 419 826
Notes Receivable 2 188
Total Current Assets 1,741 2,871
Property, Equipment and Leasehold Improvements, Net 475 267
Right-of-Use Assets - Operating Leases 4,091 1,614
Intangible Assets, Net 8,249 2,952
Goodwill 30,369 17,116
Other Assets 156 0
TOTAL ASSETS 45,081 24,820
Liabilities, Current [Abstract]    
Accounts Payable and Accrued Liabilities, Current 11,361 6,208
Current Portion of Notes Payable 1,142 650
Income Taxes Payable 10,904 1,618
Total Current Liabilities 25,445 9,659
Notes Payable, Net of Discounts 3,983 2,317
Accrued Income Taxes 13,500 9,894
Deferred Tax Liabilities 2,239 1,774
Operating Lease Liabilities 3,489 1,818
Derivative Liability 3,693 4,102
TOTAL LIABILITIES 52,349 29,564
COMMITMENTS AND CONTINGENCIES (Note 23)
MEZZANINE EQUITY (Note 15) 4,611 2,005
STOCKHOLDERS’ DEFICIT:    
Preferred Stock, Convertible Series V, par value $0.001: 25,000,000 shares authorized; 14,071,431 shares outstanding as of September 30, 2025 and December 31, 2024 1 1
Common Stock, par value $0.001: 990,000,000 shares authorized; 13,553,473 shares outstanding as of September 30, 2025 and December 31, 2024 12 12
Additional Paid-In Capital 414,199 414,319
Accumulated Deficit (426,091) (421,081)
Total Stockholders' Deficit (11,879) (6,749)
TOTAL MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT (7,268) (4,744)
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT 45,081 24,820
Related Party [Member]    
Liabilities, Current [Abstract]    
Accounts Payable $ 2,038 $ 1,183

Source