v3.25.2
Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
$ in Thousands
Jun. 30, 2025
Dec. 31, 2024
Current Assets:    
Cash and Cash Equivalents $ 370 $ 1,040
Accounts Receivable, Net of Allowance for Credit Losses of nil at both June 30, 2025 and December 31, 2024 199 143
Inventory 724 674
Prepaid Expenses & Other Current Assets 409 826
Notes Receivable 11 188
Total Current Assets 1,713 2,871
Property, Equipment and Leasehold Improvements, Net 257 267
Right-of-Use Assets - Operating Leases 1,534 1,614
Intangible Assets, Net 6,405 2,952
Goodwill 29,349 17,116
Other Assets 136 0
TOTAL ASSETS 39,394 24,820
Liabilities, Current [Abstract]    
Accounts Payable and Accrued Liabilities, Current 11,583 7,391
Current Portion of Notes Payable 1,128 650
Income Taxes Payable 9,821 1,618
Total Current Liabilities 22,532 9,659
Notes Payable, Net of Discounts 3,669 2,317
Accrued Income Taxes 12,295 9,894
Deferred Tax Liabilities 2,077 1,774
Operating Lease Liabilities 1,765 1,818
Derivative Liability 3,615 4,102
TOTAL LIABILITIES 45,953 29,564
COMMITMENTS AND CONTINGENCIES (Note 23)
MEZZANINE EQUITY (Note 15) 2,834 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 June 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 June 30, 2025 and December 31, 2024 12 12
Additional Paid-In Capital 414,126 414,319
Accumulated Deficit (423,532) (421,081)
Total Stockholders' Deficit (9,393) (6,749)
TOTAL MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT (6,559) (4,744)
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT $ 39,394 $ 24,820

Source