v3.26.3
Short-Term and Long-Term Debt (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Sep. 15, 2026
Aug. 17, 2026
Jun. 23, 2026
Mar. 26, 2026
Mar. 30, 2023
Nov. 02, 2021
Oct. 13, 2021
Aug. 01, 2021
Sep. 30, 2026
Sep. 30, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
Dec. 31, 2025
Aug. 31, 2025
Jul. 29, 2022
May 20, 2021
Short-Term Debt [Line Items]                                  
Long term debt                 $ 37,165,000 $ 37,165,000   $ 37,165,000          
Interest expense                   113,000 $ 38,000 241,000 $ 194,000        
Net book value of assets                 4,078,000 4,078,000   4,078,000   $ 4,819,000      
BMIC Loan [Member]                                  
Short-Term Debt [Line Items]                                  
Principal amount             $ 3,000,000   33,000 33,000   33,000   33,000      
Maturity date             October 2026                    
Wilson Loan [Member]                                  
Short-Term Debt [Line Items]                                  
Principal amount             $ 3,000,000   145,000 145,000   $ 145,000   145,000      
Maturity date             October 2026                    
Convertible Bond Investment [Member]                                  
Short-Term Debt [Line Items]                                  
Convertible bond investment fair value       $ 2,450,000                          
Convertible Promissory Note [Member]                                  
Short-Term Debt [Line Items]                                  
Interest rate 3.00% 3.00% 3.00%                            
Maturity date September 15, 2031 August 17, 2031 June 23, 2031                            
Convertible bond investment fair value $ 500,000 $ 600,000 $ 1,000,000                            
Converted outstanding price     $ 0.45                            
Purchase of warrant     17,777,776                            
Exercise price     $ 0.50                            
Proceeds from issuance of convertible promissory note $ 500,000 $ 600,000 $ 1,000,000                            
Securities Purchase Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Interest rate       3.00%                          
Converted outstanding price $ 0.50 $ 0.45   $ 0.74                          
Purchase of warrant       16,554,055                          
Exercise price       $ 0.93                          
Allocated description                       The Company allocated the $2,450,000 proceeds between the convertible note and warrant based on their relative fair values. The warrant valuation was determined using a Black-Scholes option-pricing model. Significant valuation inputs included the Company’s common stock price of $0.91 per share, exercise price of $0.93 per share, expected term of 5.0 years, risk-free rate of 4.0%, selected volatility of 85.0%, expected dividend rate of 0.0%, and 16,554,055 warrants outstanding. Based on these inputs, the calculated warrant value was $0.63 per warrant, resulting in an indicated fair value of $10,368,000. The fair value of the convertible note was determined using valuation techniques that considered the contractual note terms, conversion feature, most favored nation provision, Company-specific credit risk, market interest rates, expected volatility, and probability-weighted conversion scenarios. The valuation considered two scenarios: a no subsequent convertible instrument issuance before expiration scenario, with an indicated value of $3,418,000. For purposes of allocating the $2,450,000 proceeds at issuance, the Company used the relative fair values of the warrant and convertible note. Accordingly, $1,843,000 was allocated to the warrant and recorded in additional paid-in capital, and $607,000 was allocated to the note. The allocation resulted in a debt discount of $1,843,000, which will be amortized to interest expense over the five-year term of the note using the effective interest method. As of September 30, 2026, the note had a principal amount of $2,450,000, unamortized debt discount of approximately $1,776,000 and a net carrying amount of approximately $674,000.          
Securities Purchase Agreement Convertible Promissory Note [Member]                                  
Short-Term Debt [Line Items]                                  
Interest expense                 1,000     $ 8,000 0        
Allocated description                       The Company allocated the $1,000,000 of proceeds between the convertible note and warrants based on their relative fair values in accordance with ASC 470-20-30-1 and ASC 470-20-30-2. The warrant valuation was determined using a Black-Scholes option-pricing model. Significant valuation inputs included the Company’s common stock price of $0.61 per share, exercise price of $0.50 per share, expected term of 3.0 years, risk-free interest rate of 4.2%, selected volatility of 85.0%, expected dividend rate of 0.0%, and 17,777,776 warrants outstanding. Based on these inputs, the calculated warrant value was $0.37 per warrant, resulting in an indicated fair value of $6,651,000. The fair value of the convertible note at issuance was determined using a binomial lattice model that considered the contractual note terms, conversion feature, Company-specific credit risk, market interest rates, expected volatility, and the Company’s redemption right. Significant valuation inputs included the Company’s common stock price of $0.61 per share, conversion price of $0.45 per share, contractual term of 5.0 years, risk-free interest rate of 4.2%, selected volatility of 85.0%, and discount rate of 13.25%. Based on these inputs, the indicated fair value of the convertible note at issuance was $1,531,000. For purposes of allocating the $1,000,000 of proceeds at issuance, the Company used the relative fair values of the warrants and convertible note. Accordingly, $813,000 was allocated to the warrants and recorded in additional paid-in capital, and $187,000 was allocated to the note. The allocation resulted in an initial debt discount of $813,000, which is being amortized to interest expense over the five-year contractual term of the note using the effective interest method. As of September 30, 2026, the note had a principal amount of $1,000,000, an unamortized debt discount of approximately $802,000, and a net carrying amount of approximately $198,000.          
Convertible Promissory Note [Member]                                  
Short-Term Debt [Line Items]                                  
Purchase of warrant 8,000,000 10,666,667                              
Exercise price $ 0.55 $ 0.50                              
Securities Purchase Agreement Convertible Promissory Note One [Member]                                  
Short-Term Debt [Line Items]                                  
Allocated description                       The Company allocated the $600,000 of proceeds between the convertible note and warrants based on their relative fair values in accordance with ASC 470-20-30-1 and ASC 470-20-30-2. The warrant valuation was determined using a Black-Scholes option-pricing model. Significant valuation inputs included the Company’s common stock price of $0.5615 per share, exercise price of $0.50 per share, expected term of 5.0 years, risk-free interest rate of 4.38%, selected volatility of 85.0%, expected dividend rate of 0.0%, and 10,666,667 warrants outstanding. Based on these inputs, the calculated warrant value was approximately $0.40 per warrant, resulting in an indicated fair value of approximately $4,271,000. The fair value of the convertible note at issuance was determined using a valuation approach that combined a discounted cash-flow analysis of the straight-debt component with an option-pricing analysis of the embedded conversion feature. The valuation considered the contractual note terms, conversion feature, Company-specific credit risk, market interest rates, expected volatility and the Company’s redemption right. Significant valuation inputs included the Company’s common stock price of $0.56per share, conversion price of $0.45 per share, contractual term of 5.0 years, risk-free interest rate of 4.38%, selected volatility of 85.0%, and a credit-adjusted discount rate of 14.43%. Based on these inputs, the indicated fair value of the convertible note at issuance was approximately $898,000. For purposes of allocating the $600,000 of proceeds at issuance, the Company used the relative fair values of the warrants and convertible note. Accordingly, approximately $496,000 was allocated to the warrants and recorded in additional paid-in capital, and approximately $104,000 was allocated to the note. The allocation resulted in an initial debt discount of approximately $496,000, which is being amortized to interest expense over the five-year contractual term of the note using the effective interest method pursuant to ASC 835-30-35. As of September 30, 2026, the note had a principal amount of $600,000, an unamortized debt discount of approximately $493,000, a net carrying amount of approximately $107,000 and accrued interest of approximately $2,000. Interest expense associated with the note for the three and nine months ended September 30, 2026 was approximately $5,000, including approximately $3,000 of debt-discount amortization.          
Securities Purchase Agreement Convertible Promissory Note Two [Member]                                  
Short-Term Debt [Line Items]                                  
Allocated description                       The Company allocated the $500,000 of proceeds between the convertible note and warrants based on their relative fair values in accordance with ASC 470-20-30-1 and ASC 470-20-30-2. The warrant valuation was determined using a Black-Scholes-Merton option-pricing model. Significant valuation inputs included the Company’s common stock price of $0.7411 per share, exercise price of $0.55 per share, expected term of 5.0 years, risk-free interest rate of 4.83%, selected volatility of 85.0%, expected dividend rate of 0.0%, and 8,000,000 warrants outstanding. Based on these inputs, the calculated warrant value was approximately $0.55154 per warrant, resulting in an indicated fair value of approximately $4,412,000. The fair value of the convertible note at issuance was determined using a component valuation approach consisting of a discounted cash flow analysis of the straight-debt component and a Black-Scholes approximation of the embedded conversion feature. The straight-debt analysis considered the contractual cash flows, five-year expected term, Company-specific credit risk and market interest rates. Significant valuation inputs included a principal amount of $500,000, contractual interest rate of 3.0%, five-year term, and a credit-adjusted market yield of 15.55%. The indicated fair value of the straight-debt component was approximately $280,000. The embedded conversion feature was valued using the Company’s common stock price of $0.7411 per share, conversion price of $0.50 per share, expected term of 5.0 years, risk-free interest rate of 4.83%, selected volatility of 85.0%, and expected dividend rate of 0.0%. The indicated value of the conversion feature was approximately $562,000, resulting in an indicated stand-alone fair value of the convertible note of approximately $841,000. For purposes of allocating the $500,000 of proceeds at issuance, the Company used the relative fair values of the warrants and convertible note. Accordingly, approximately $420,000 was allocated to the warrants and recorded in additional paid-in capital, and approximately $80,000 was allocated to the note. The allocation resulted in an initial debt discount of approximately $420,000, which is being amortized to interest expense over the five-year contractual term of the note using the effective interest method in accordance with ASC 835-30. The resulting effective interest rate is approximately 47.55%. As of September 30, 2026, the note had a principal amount of $500,000, an unamortized debt discount of approximately $419,000, and a net carrying amount of approximately $81,000, exclusive of accrued contractual interest.          
Premier Packaging Bank of America N.A. [Member]                                  
Short-Term Debt [Line Items]                                  
Debt financing amount                                 $ 3,710,000
Principal amount                 1,511,000 1,511,000   $ 1,511,000   1,916,000      
Interest rate                                 4.63%
Long term debt current                 563,000 563,000   563,000   544,000      
Long term debt                 947,000 947,000   947,000   1,372,000      
Interest expense                       60,000 79,000        
AMRE Shelton LLC [Member]                                  
Short-Term Debt [Line Items]                                  
Long term debt                 381,000 381,000   381,000          
AMRE Shelton LLC [Member] | Loan Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Principal amount               $ 6,155,000           226,000      
Interest rate               4.25%                  
Long term debt current               $ 5,105,000                  
Long term debt                 4,075,000 4,075,000   4,075,000   4,001,000      
Interest expense                       89,000 93,000        
Debt instrument description               The interest will be adjusted commencing on July 1, 2026 and continuing for the next succeeding 5-year period shall be determined one month prior to the change date and shall be an interest rate equal to two hundred fifty (250) basis points above the Federal Home Loan Bank Boston 5-Year/25-Year amortizing advance rate, but in no event less than 4.25% for the term of 120 months                  
Interest rate               4.25%                  
Debt instrument balloon payment               $ 2,829,000                  
Payments to acquire intangible assets               $ 585,000                  
Estimated useful life               3 years                  
Net book value of assets                 6,157,000 6,157,000   6,157,000   6,231,000      
Deferred finance costs net                 2,000 2,000   2,000   4,000      
Non-current liabilities held for sale assets                 3,694,000 3,694,000   3,694,000          
AMRE Shelton LLC [Member] | Loan Agreement [Member] | Facility [Member]                                  
Short-Term Debt [Line Items]                                  
Payments to acquire assets               $ 4,640,000                  
AMRE Shelton LLC [Member] | Loan Agreement [Member] | Land [Member]                                  
Short-Term Debt [Line Items]                                  
Payments to acquire assets               1,600,000                  
AMRE Shelton LLC [Member] | Loan Agreement [Member] | Tenant Improvements [Member]                                  
Short-Term Debt [Line Items]                                  
Payments to acquire assets               $ 325,000                  
Pinnacle Bank [Member] | LifeCare Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Principal amount           $ 40,300,000     39,102,000 39,102,000   39,102,000   37,401,000      
Long term debt current                 $ 29,419,000 $ 29,419,000   29,419,000   30,254,000      
Interest expense                       $ 1,769,000 2,278,000        
Interest rate                 8.00% 8.00%   8.00%       4.28%  
Payments to acquire intangible assets           15,901,000                      
Payments to acquire business           $ 62,000,000                      
Accrued interest                 $ 8,916,000 $ 8,916,000   $ 8,916,000   7,147,000      
Other payables                 768,000 768,000   768,000          
Pinnacle Bank [Member] | LifeCare Agreement [Member] | Minimum [Member]                                  
Short-Term Debt [Line Items]                                  
Estimated useful life           1 year                      
Pinnacle Bank [Member] | LifeCare Agreement [Member] | Maximum [Member]                                  
Short-Term Debt [Line Items]                                  
Estimated useful life           11 years                      
Pinnacle Bank [Member] | LifeCare Agreement [Member] | Facility [Member]                                  
Short-Term Debt [Line Items]                                  
Payments to acquire assets           $ 32,100,000                      
Pinnacle Bank [Member] | LifeCare Agreement [Member] | Land [Member]                                  
Short-Term Debt [Line Items]                                  
Payments to acquire assets           12,100,000                      
Pinnacle Bank [Member] | LifeCare Agreement [Member] | Site Improvements [Member]                                  
Short-Term Debt [Line Items]                                  
Payments to acquire assets           $ 1,500,000                      
AMRE Life Care Portfolio LLC [Member]                                  
Short-Term Debt [Line Items]                                  
Net book value of assets                 10,060,000 10,060,000   10,060,000          
Union Bank & Trust Company [Member] | Security Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Principal amount         $ 790,000       384,000 384,000   384,000   482,000      
Interest rate         7.44%                        
Long term debt current                 140,000 140,000   140,000   132,000      
Long term debt                 244,000 244,000   244,000   350,000      
Interest expense                       25,000 32,000        
Principal and interest payable         $ 14,000                        
Alset, Inc. [Member]                                  
Short-Term Debt [Line Items]                                  
Principal amount                 $ 538,000 $ 538,000   $ 538,000   $ 512,000      
Interest rate                 6.75% 6.75%   6.75%          
Interest expense                       $ 36,000 $ 3,000        
Convertible promissory note                             $ 500,000    
Debt conversion price per share                             $ 0.86