| |
British Columbia
(State or other jurisdiction of
incorporation or organization) |
| |
3812
(Primary Standard Industrial
Classification Code Number) |
| |
83-0954794
(I.R.S. Employer
Identification No.) |
|
| |
Copies to:
|
| ||||||
| |
Stephen Older
Barlow Mann Carly Ginley McGuireWoods LLP 1251 6th Avenue, 20th Floor New York, New York 10020 (212) 548-2100 |
| |
Desmond Balakrishnan
McMillan LLP Royal Centre 1055 W Georgia St #1500 Vancouver, BC V6E 4N7, Canada (604) 689-9111 |
| |
Steven Skolnick
Tracy Buffer Lowenstein Sandler LLP 1251 Avenue of the Americas New York, New York 10020 (646) 414-6947 |
|
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 18 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | | |
| | | | | | 57 | | | |
| | | | | | 58 | | | |
| | | | | | 60 | | | |
| | | | | | 81 | | | |
| | | | | | 103 | | | |
| | | | | | 111 | | | |
| | | | | | 119 | | | |
| | | | | | 120 | | | |
| | | | | | 121 | | | |
| | | | | | 123 | | | |
| | | | | | 130 | | | |
| | | | | | 132 | | | |
| | | | | | 138 | | | |
| | | | | | 145 | | | |
| | | | | | 147 | | | |
| | | | | | 147 | | | |
| | | | | | 147 | | | |
| | | | | | 147 | | | |
| | | | | | F-1 | | |
| | | |
Nine months ended
September 30, 2025 (C$) |
| |
Year ended
December 31, 2024 (C$) |
| |
Year ended
December 31, 2023 (C$) |
| |||||||||
|
As of end of period
|
| | | | 1.3921 | | | | | | 1.4389 | | | | | | 1.3226 | | |
|
Low for the period
|
| | | | 1.3575 | | | | | | 1.3316 | | | | | | 1.3128 | | |
|
High for the period
|
| | | | 1.3941 | | | | | | 1.4416 | | | | | | 1.3875 | | |
|
Average rate for the period
|
| | | | 1.3773 | | | | | | 1.3698 | | | | | | 1.3497 | | |
| | Issuer | | | Liberty Defense Holdings, Ltd. | |
| |
Common Shares offered by us
|
| | 3,333,333 Common Shares | |
| |
Assumed initial public offering price
|
| | US$4.50 per Common Share, the midpoint of the range set forth on the cover page of this prospectus | |
| |
Over-Allotment Option
|
| | We have granted a 30-day option to the underwriter, exercisable one or more times in whole or in part, to purchase up to an additional 499,999 Common Shares, representing 15% of the Common Shares sold in this offering, at the initial public offering price, less the underwriting discounts payable by us, solely to cover over-allotments, if any (the “Over-Allotment Option”). | |
| |
Common Shares to be outstanding after this offering(1)
|
| | 5,317,636 Common Shares (or 5,817,635 Common Shares if the underwriter exercises the Over-Allotment Option in full) | |
| | Listing | | | Our Common Shares are listed on the TSXV under the symbol “SCAN,” quoted on the OTCQB under the symbol of “LDDFF” and listed on the FSE under the symbol of “E30.” We have applied to list our Common Shares on Nasdaq under the symbol “DETX.” | |
| |
Use of proceeds
|
| | We estimate that the net proceeds from this offering will be approximately US$12.4 million (or US$14.5 million if the underwriter exercises the Over-Allotment Option in full), after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us, based on the assumed initial public offering price of US$4.50 per Common Share. | |
| | | | | We intend to use the net proceeds from this offering for working capital and other general corporate purposes, including commercialization of our HD-AIT Upgrade Kit, business development activities associated with the sale of HEXWAVE™ and recurring engineering and cost reduction efforts for next generation HEXWAVE™. We have not allocated specific amounts of net proceeds for any of these purposes. See “Use of Proceeds” for additional information. | |
| | Lock-up | | | We and our directors and executive officers have agreed, subject to certain exceptions, not to sell or otherwise dispose of Common Shares or any securities convertible into or exchangeable for Common Shares for a period of one hundred eighty (180) days after the closing of this offering without the prior written consent of the underwriter. See “Underwriting” for additional information. | |
| |
Risk factors
|
| | Investing in our securities involves a high degree of risk. See “Risk Factors” for a discussion of factors you should carefully consider before investing in our securities. | |
| | | |
Year Ended December 31,
(Audited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2024
US$ |
| |
2023
US$ |
| ||||||
| Revenue | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 1,013,546 | | | | | | 120,000 | | |
|
Contract revenue
|
| | | | 1,425,000 | | | | | | 1,372,557 | | |
|
Total revenue
|
| | | | 2,438,546 | | | | | | 1,492,557 | | |
| Cost of revenue | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,033,498 | | | | | | 1,546,040 | | |
|
Contract cost of revenue
|
| | | | 2,081,971 | | | | | | 1,163,211 | | |
|
Total cost of revenue
|
| | | | 4,115,469 | | | | | | 2,709,251 | | |
|
Gross loss
|
| | | | (1,676,923) | | | | | | (1,216,694) | | |
|
Engineering, Research and Development and General and Administrative Expenses
|
| | | | 5,756,941 | | | | | | 7,890,649 | | |
|
Other expenses (income)
|
| | | | 1,411,299 | | | | | | 261,700 | | |
|
Net loss
|
| | | | (8,845,163) | | | | | | (9,369,043) | | |
|
Other comprehensive loss
|
| | | | 192,175 | | | | | | 31,598 | | |
|
Total loss and comprehensive loss
|
| | | | (8,652,988) | | | | | | (9,337,445) | | |
|
Weighted average number of Common Shares outstanding – basic and diluted
|
| | | | 381,350 | | | | | | 284,812 | | |
|
Basic and diluted loss per share
|
| | | | (23.19) | | | | | | (32.90) | | |
| | | |
Nine Months Ended
September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
| Revenue | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 909,407 | | | | | | 1,447,532 | | |
|
Contract revenue
|
| | | | 854,849 | | | | | | 1,250,000 | | |
|
Total revenue
|
| | | | 1,764,256 | | | | | | 2,697,532 | | |
| Cost of revenue | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,112,884 | | | | | | 2,408,789 | | |
|
Contract cost of revenue
|
| | | | 1,493,636 | | | | | | 1,796,912 | | |
|
Total cost of revenue
|
| | | | 3,606,520 | | | | | | 4,205,701 | | |
|
Gross loss
|
| | | | (1,842,264) | | | | | | (1,508,169) | | |
|
Development and General and Administrative Expenses
|
| | | | 8,160,104 | | | | | | 4,343,864 | | |
|
Other expenses
|
| | | | 507,838 | | | | | | 577,694 | | |
| | | |
Nine Months Ended
September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
|
Net loss
|
| | | | (10,510,206) | | | | | | (6,429,727) | | |
|
Other comprehensive loss
|
| | | | 112,660 | | | | | | 113,547 | | |
|
Total comprehensive loss
|
| | | | (10,397,546) | | | | | | (6,316,180) | | |
|
Weighted average number of Common Shares outstanding – basic and diluted
|
| | | | 1,234,756 | | | | | | 356,379 | | |
|
Basic and diluted loss per share
|
| | | | (8.51) | | | | | | (18.04) | | |
| | |||||||||||||
| | | |
Year Ended
December 31, (Audited) |
| |||||||||
|
Consolidated Statements of Cash Flows:
|
| |
2024
US$ |
| |
2023
US$ |
| ||||||
|
Cash used in operating activities
|
| | | | (6,469,264) | | | | | | (5,537,021) | | |
|
Cash used in investing activities
|
| | | | (121,217) | | | | | | (221,095) | | |
|
Cash provided by financing activities
|
| | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
| | | |
Nine Months
Ended September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Cash Flows:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
|
Cash used in operating activities
|
| | | | (8,379,896) | | | | | | (3,072,818) | | |
|
Cash used in investing activities
|
| | | | (176,498) | | | | | | (125,206) | | |
|
Cash provided by financing activities
|
| | | | 7,931,412 | | | | | | 3,474,239 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | 112,660 | | | | | | 113,338 | | |
| | | |
As of September 30, 2025
(Unaudited) |
| |||||||||||||||
|
Consolidated Statements of Financial Position:
|
| |
Actual
US$ |
| |
As adjusted(1)
US$ |
| |
As further
adjusted(2) US$ |
| |||||||||
|
Cash
|
| | | | 640,907 | | | | | | 2,543,900 | | | | | | 14,951,762 | | |
|
Total assets
|
| | | | 6,754,164 | | | | | | 8,657,157 | | | | | | 21,065,019 | | |
|
Total liabilities
|
| | | | 8,584,552 | | | | | | 8,584,552 | | | | | | 8,584,552 | | |
|
Deficit
|
| | | | (56,835,418) | | | | | | (56,835,418) | | | | | | (56,835,418) | | |
|
Total shareholders’ (deficiency) equity
|
| | | | (1,830,388) | | | | | | 72,605 | | | | | | 12,480,467 | | |
| | | |
As of September 30, 2025
|
| | | | |||||||||||||||
| | | |
Actual
|
| |
As adjusted
|
| |
As further
adjusted(1) |
| | |||||||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| | |||||||||||
|
Cash
|
| | | US$ | 640,907 | | | | | US$ | 2,543,900 | | | | | US$ | 14,951,762 | | | | ||
|
Debt:
|
| | | | | | | | | | | | | | | | | | | | ||
|
Parabilis term loan
|
| | | | 2,642,526 | | | | | | 2,642,526 | | | | | | 2,642,526 | | | | ||
|
Factoring liability
|
| | | | 797,975 | | | | | | 797,975 | | | | | | 797,975 | | | | ||
|
Lease liabilities – current portion
|
| | | | 236,709 | | | | | | 236,709 | | | | | | 236,709 | | | | ||
|
Lease liabilities – non-current portion
|
| | | | 345,534 | | | | | | 345,534 | | | | | | 345,534 | | | | ||
|
Total Debt
|
| | | | 4,022,744 | | | | | | 4,022,744 | | | | | | 4,022,744 | | | | ||
| Shareholders’ deficiency: | | | | | | | | | | | | | | | | | | | | | ||
|
Share capital
|
| | | | 48,894,901 | | | | | | 50,797,893 | | | | | | 63,205,756 | | | | ||
|
Equity reserves
|
| | | | 6,026,365 | | | | | | 6,026,365 | | | | | | 6,026,365 | | | | ||
|
Accumulated other comprehensive loss
|
| | | | 83,764 | | | | | | 83,764 | | | | | | 83,764 | | | | ||
|
Deficit
|
| | | | (56,835,418) | | | | | | (56,835,418) | | | | | | (56,835,418) | | | | ||
|
Total shareholders’ (deficiency) equity
|
| | | US$ | (1,830,388) | | | | | US$ | 72,605 | | | | | US$ | 12,480,467 | | | | ||
|
Total capitalization
|
| | US$ 2,192,356 | | | | US$ | 4,095,349 | | | | | US$ | 16,503,211 | | | | |||||
| |
Assumed initial public offering price per Common Share
|
| | | | | | | | | US$ | 4.50 | | |
| |
Net tangible book value (deficit) per Common Share as of September 30,
2025 |
| | | US$ | (2.48) | | | | | | | | |
| |
As adjusted net tangible book value (deficit) per Common Share as of September 30, 2025
|
| | | US$ | (1.11) | | | | |||||
| |
Increase in as adjusted net tangible book value per Common Share attributable to new investors
|
| |
US$3.10
|
| | | | | | | |||
| |
As further adjusted net tangible book value per Common Share after this offering
|
| | | | | | | | | US$ | 1.99 | | |
| |
Dilution per Common Share to new investors participating in this offering
|
| | | | | | | | | US$ | 2.51 | | |
| | | |
Shares Issued
|
| |
Total Consideration
|
| |
Average
Price Per |
| | | | | | | |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount (US$)
|
| |
Percent
|
| |
Share (US$)
|
| | | |||||||||||||||||||
|
Existing shareholders
|
| | | | 1,599,649 | | | | | | 32.4% | | | | | | 48,901,270 | | | | | | 76.5% | | | | | $ | 30.57 | | | | | ||||
|
New investors
|
| | | | 3,333,333 | | | | | | 67.6% | | | | | | 15,000,000 | | | | | | 23.5% | | | | | $ | 4.50 | | | | | ||||
|
Total
|
| | | | 4,932,982 | | | | | | 100% | | | | | | 63,901,270 | | | | | | 100% | | | | | | | | | | | ||||
|
Year
|
| |
Full Time
|
| |
Part Time
|
| |
Total
|
| |||||||||
|
Fiscal year 2023
|
| | | | 24 | | | | | | 2 | | | | | | 26 | | |
|
Fiscal year 2024
|
| | | | 18 | | | | | | 0 | | | | | | 18 | | |
|
Fiscal year 2025
|
| | | | 20 | | | | | | 0 | | | | | | 20 | | |
| | | |
Nine Months Ended September 30,
|
| | | | | | | |||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 909,407 | | | | | | 1,447,532 | | | | | | (538,125) | | |
|
Contract revenue
|
| | | | 854,849 | | | | | | 1,250,000 | | | | | | (395,151) | | |
|
Total revenue
|
| | | | 1,764,256 | | | | | | 2,697,532 | | | | | | (933,276) | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,112,884 | | | | | | 2,408,789 | | | | | | 295,905 | | |
|
Contract cost of revenue
|
| | | | 1,493,636 | | | | | | 1,796,912 | | | | | | 303,276 | | |
|
Total cost of revenue
|
| | | | 3,606,520 | | | | | | 4,205,701 | | | | | | (599,181) | | |
|
Gross loss
|
| | | | (1,842,264) | | | | | | (1,508,169) | | | | | | (334,095) | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Engineering and Research and Development
|
| | | | 2,058,666 | | | | | | 1,744,426 | | | | | | 314,237 | | |
|
General and administrative
|
| | | | 6,101,438 | | | | | | 2,599,438 | | | | | | 3,502,000 | | |
|
Total operating expenses
|
| | | | 8,160,104 | | | | | | 4,343,864 | | | | | | 3,816,240 | | |
|
Loss from operations
|
| | | | (10,002,368) | | | | | | (5,852,033) | | | | | | (4,150,335) | | |
|
Other expense (income)
|
| | | | 507,838 | | | | | | 577,694 | | | | | | (69,856) | | |
|
Net loss
|
| | | | (10,510,206) | | | | | | (6,429,727) | | | | | | (4,080,479) | | |
| | | |
Year Ended December 31,
|
| | | | | | | |||||||||
| | | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 1,013,546 | | | | | | 120,000 | | | | | | 893,546 | | |
|
Contract revenue
|
| | | | 1,425,000 | | | | | | 1,372,557 | | | | | | 52,443 | | |
|
Total revenue
|
| | | | 2,438,546 | | | | | | 1,492,557 | | | | | | 945,989 | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,033,498 | | | | | | 1,546,040 | | | | | | 487,458 | | |
|
Contract cost of revenue
|
| | | | 2,081,971 | | | | | | 1,163,211 | | | | | | 918,760 | | |
|
Total cost of revenue
|
| | | | 4,115,469 | | | | | | 2,709,251 | | | | | | 1,406,218 | | |
|
Gross loss
|
| | | | (1,676,923) | | | | | | (1,216,694) | | | | | | (460,229) | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Engineering and Research and Development
|
| | | | 2,267,739 | | | | | | 4,022,458 | | | | | $ | (1,754,719) | | |
|
General and administrative
|
| | | | 3,489,202 | | | | | | 3,868,191 | | | | | | (378,989) | | |
|
Total operating expenses
|
| | | | 5,756,941 | | | | | | 7,890,649 | | | | | | (2,133,708) | | |
|
Loss from operations
|
| | | | (7,433,864) | | | | | | (9,107,343) | | | | | | 1,673,479 | | |
|
Other expense (income)
|
| | | | 1,411,299 | | | | | | 261,700 | | | | | | 1,149,599 | | |
|
Net loss
|
| | | | (8,845,163) | | | | | | (9,369,043) | | | | | $ | 523,880 | | |
| | | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
|
Cash used in operating activities
|
| | | | (8,379,896) | | | | | | (3,072,818) | | | | | | (6,469,264) | | | | | | (5,537,021) | | |
|
Cash used in investing activities
|
| | | | (176,498) | | | | | | (125,206) | | | | | | (121,217) | | | | | | (221,095) | | |
|
Cash provided by financing activities
|
| | | | 7,931,412 | | | | | | 3,474,239 | | | | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | 112,660 | | | | | | 113,338 | | | | | | (39,008) | | | | | | 12,060 | | |
|
Net change in cash and cash equivalents
|
| | | | (512,322) | | | | | | 389,553 | | | | | | 1,152,266 | | | | | | (676,510) | | |
| |
Financial assets denominated in foreign currencies
|
| | | US$ | 1,370,259 | | |
| |
Financial liabilities denominated in foreign currencies
|
| | | | (882,206) | | |
| |
Net exposure
|
| | | US$ | 488,053 | | |
|
Name
|
| |
Position
|
|
| Executive Officers: | | | | |
| Jason Burinescu | | | Executive Chairman and Director | |
| William Frain | | | Chief Executive Officer and Director | |
| Bryan Cunningham | | | President | |
| Omar Garcia Abrego | | |
Chief Financial Officer and Corporate Secretary
|
|
| Independent Directors and Independent Director Nominees: | | | | |
| Arjun Grewal | | | Independent Director | |
| Linda Jacksta | | | Independent Director | |
| William W. Hamilton | | | Independent Director Nominee(1) | |
|
Name of Beneficial Owner
|
| |
Common
Shares Held |
| |
Options
|
| |
RSUs
|
| |
Warrants
|
| |
Number of
Common Shares Beneficially Owned |
| |
Percent of
Outstanding Common Shares |
| ||||||||||||||||||
|
Jason Burinescu
|
| | | | — | | | | | | 10,556 | | | | | | — | | | | | | — | | | | | | 10,556 | | | | | | * | | |
|
Bryan Cunningham
|
| | | | 1,778 | | | | | | 3,056 | | | | | | — | | | | | | — | | | | | | 4,834 | | | | | | * | | |
|
William Frain
|
| | | | 5,914(1) | | | | | | 7,111 | | | | | | 2,110 | | | | | | 1,268 | | | | | | 16,404 | | | | | | * | | |
|
Omar Garcia Abrego
|
| | | | 2,883 | | | | | | 4,389 | | | | | | — | | | | | | — | | | | | | 7,272 | | | | | | * | | |
|
Arjun Grewal
|
| | | | — | | | | | | 2,111 | | | | | | 222 | | | | | | — | | | | | | 2,333 | | | | | | * | | |
|
William W. Hamilton.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | |
|
Linda Jacksta
|
| | | | — | | | | | | 2,111 | | | | | | 222 | | | | | | — | | | | | | 2,333 | | | | | | * | | |
|
Total
|
| | | | 10,575 | | | | | | 29,334 | | | | | | 2,554 | | | | | | 1,268 | | | | | | 43,732 | | | | | | 2.20% | | |
|
Nature of Services
|
| |
2025 (C$)
|
| |
2024 (C$)
|
| ||||||
|
Audit Fees(1)
|
| | | | 245,308 | | | | | | 181,019 | | |
|
Audit Related Fees(2)
|
| | | | 60,732 | | | | | | 17,669 | | |
|
Tax Fees(3)
|
| | | | — | | | | | | — | | |
|
All Other Fees(4)
|
| | | | — | | | | | | — | | |
| Total | | | | | 306,040 | | | | | | 198,688 | | |
|
Executive Officer and Director Compensation for 2025 Fiscal Year(1)
|
| ||||||||||||||||||||||||
|
Name and position
|
| |
Salary/Fees(2)
|
| |
Bonus(3)
|
| |
Stock
Options(4) |
| |
Total
Compensation |
| ||||||||||||
|
Jason Burinescu
Executive Chairman and Director |
| | | $ | 25,000 | | | | | | — | | | | | $ | 32,191 | | | | | $ | 129,442 | | |
|
William Frain
Chief Executive Officer and Director |
| | | $ | 278,279 | | | | | $ | 50,000 | | | | | $ | 34,337 | | | | | $ | 433,258 | | |
|
Omar Garcia Abrego
Chief Financial Officer and Corporate Secretary |
| | | $ | 189,426 | | | | | | — | | | | | $ | 51,506 | | | | | $ | 216,368 | | |
|
Arjun Grewal(3)
Director |
| | | $ | 30,000 | | | | | | — | | | | | $ | 12,876 | | | | | $ | 53,875 | | |
|
Linda Lee Jacksta(4)
Director |
| | | $ | 30,000 | | | | | | — | | | | | $ | 12,876 | | | | | $ | 53,875 | | |
|
Daryl Rebeck(5)
Former Executive Chairman |
| | | $ | 27,867 | | | | | | — | | | | | | — | | | | | $ | 27,867 | | |
|
Executive Officer and Director Outstanding Equity Awards
|
| |||||||||||||||||||||
|
Name and Position
|
| |
Type of
Award(1) |
| |
Grant
Date |
| |
Number of
Underlying Common Shares |
| |
Exercise
Price(2) (C$) |
| |
Expiration
Date |
| ||||||
|
Jason Burinescu(3)
Executive Chairman and Director |
| |
Stock Options
|
| |
07/02/2025
|
| | | | 5,556 | | | | | | 11.00 | | | |
07/02/2027
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 7,778 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
|
William Frain(4)
Chief Executive Officer and Director |
| |
RSU
|
| |
10/16/2023
|
| | | | 930 | | | | | | n/a | | | |
10/16/2028
|
|
| |
RSU
|
| |
4/26/2022
|
| | | | 444 | | | | | | n/a | | | |
4/26/2027
|
| ||
| |
RSU
|
| |
6/10/2021
|
| | | | 180 | | | | | | n/a | | | |
6/10/2026
|
| ||
| |
RSU
|
| |
4/7/2021
|
| | | | 556 | | | | | | n/a | | | |
4/7/2026
|
| ||
| |
Stock Options
|
| |
9/9/2025
|
| | | | 4,444 | | | | | | 12.00 | | | |
9/9/2030
|
| ||
| |
Stock Options
|
| |
12/30/2024
|
| | | | 7,778 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 444 | | | | | | 185.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 556 | | | | | | 225.00 | | | |
4/7/2026
|
| ||
| |
Operational
Performance Shares |
| |
n/a
|
| | | | 4,444 | | | | | | n/a | | | |
n/a
|
| ||
|
Omar Garcia Abrego(5)
Chief Financial Officer and Corporate Secretary |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 6,667 | | | | | | 12 | | | |
9/9/2030
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 1,111 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
10/16/2023
|
| | | | 167 | | | | | | n/a | | | |
10/16/2028
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 111 | | | | | | 86.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 222 | | | | | | 185.00 | | | |
4/7/2026
|
| ||
|
Arjun Grewal(6)
Director |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 1,667 | | | | | | 225.00 | | | |
9/9/2030
|
|
| |
RSU
|
| |
10/16/2023
|
| | | | 222 | | | | | | n/a | | | |
10/16/2028
|
| ||
| |
Stock Option
|
| |
12/30/2024
|
| | | | 1,667 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 167 | | | | | | 185.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 278 | | | | | | 225.00 | | | |
4/7/2026
|
| ||
|
Linda Lee Jacksta(7)
Director |
| |
RSU
|
| |
10/16/2023
|
| | | | 222 | | | | | | n/a | | | |
10/16/2028
|
|
| |
Stock Options
|
| |
9/9/2025
|
| | | | 1,667 | | | | | | 12.00 | | | |
9/9/2030
|
| ||
| |
Stock Options
|
| |
12/30/2024
|
| | | | 1,667 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 167 | | | | | | 185.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
7/28/2021
|
| | | | 278 | | | | | | 248.00 | | | |
7/28/2026
|
| ||
|
Daryl Rebeck(8)
Former Executive Chairman |
| |
RSU
|
| |
10/16/2023
|
| | | | 667 | | | | | | n/a | | | |
10/16/2028
|
|
| |
RSU
|
| |
4/26/2022
|
| | | | 444 | | | | | | n/a | | | |
4/26/2027
|
| ||
| |
RSU
|
| |
4/7/2021
|
| | | | 556 | | | | | | n/a | | | |
4/7/2026
|
| ||
| |
Stock Option
|
| |
12/30/2024
|
| | | | 7,778 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 444 | | | | | | 185.00 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 556 | | | | | | 225.00 | | | |
4/7/2026
|
| ||
|
Bryan Cunningham
President |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 3,333 | | | | | | 12.00 | | | |
9/9/2030
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 2,778 | | | | | | 36.00 | | | |
12/30/2029
|
| ||
|
Plan Category
|
| |
Number of securities to
be issued upon exercise of outstanding options, deferred share units and restricted share units (a) |
| |
Weighted-average
exercise price of outstanding options, deferred share units and restricted share units (b) |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) |
|
|
Equity compensation plans approved by the securityholders – Omnibus Long-Term Incentive Plan
|
| |
Options: 110,834
DSUs: nil RSUs: 15,420 |
| |
Options: C$36.00
DSUs: n/a RSUs: n/a |
| |
63,414 combined
|
|
|
Equity compensation plans not approved by the securityholders
|
| |
n/a
|
| |
n/a
|
| |
n/a
|
|
|
Total
|
| |
Options: 110,834
DSUs: nil RSUs: 15,420 |
| |
Options: C$36.00
DSUs: n/a RSUs: n/a |
| |
63,414 combined
|
|
|
Underwriter
|
| |
Number of
Shares |
| |||
|
The Benchmark Company, LLC
|
| | | | | | |
| | | | | | | | |
|
TOTAL
|
| | | | 3,333,333 | | |
| | | |
Total
|
| ||||||
| | | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
|
|
Initial public offering price
|
| | US$ | | | US$ | | | US$ | |
|
Underwriting discounts and commissions
|
| | US$ | | | US$ | | | US$ | |
|
Proceeds, before expenses, to us
|
| | US$ | | | US$ | | | US$ | |
|
Number of Warrants
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
|
340,121
|
| | | $ | 15.75 | | | |
July 28, 2026
|
|
|
39,617
|
| | | $ | 135.00 | | | |
October 5, 2026
|
|
|
1,349
|
| | | $ | 90.00 | | | |
October 5, 2026
|
|
|
45,163
|
| | | $ | 24.75 | | | |
December 18, 2026
|
|
|
11,701
|
| | | $ | 67.95 | | | |
January 12, 2027
|
|
|
337
|
| | | $ | 90.00 | | | |
January 12, 2027
|
|
|
2,222
|
| | | $ | 67.95 | | | |
February 5, 2027
|
|
|
20,202
|
| | | $ | 90.00 | | | |
February 28, 2027
|
|
| 4,715 | | | | $ | 74.25 | | | |
March 20, 2027
|
|
|
33,678
|
| | | $ | 92.25 | | | |
March 20, 2027
|
|
|
423
|
| | | $ | 90.00 | | | |
June 27, 2027
|
|
|
10,334
|
| | | $ | 67.95 | | | |
August 13, 2027
|
|
|
3,215
|
| | | $ | 123.75 | | | |
October 27, 2027
|
|
|
21,296
|
| | | $ | 225.00 | | | |
October 27, 2027
|
|
|
176,482
|
| | | $ | 13.50 | | | |
December 31, 2027
|
|
|
7,915
|
| | | $ | 13.50 | | | |
December 31, 2027
|
|
|
87,627
|
| | | $ | 13.50 | | | |
January 15, 2028
|
|
|
5,045
|
| | | $ | 13.50 | | | |
January 15, 2028
|
|
|
Number of Options
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
|
1,844
|
| | | $ | 225.00 | | | |
April 7, 2026
|
|
|
278
|
| | | $ | 247.50 | | | |
July 28, 2026
|
|
|
111
|
| | | $ | 292.50 | | | |
July 28, 2026
|
|
|
945
|
| | | $ | 207.00 | | | |
November 1, 2026
|
|
|
222
|
| | | $ | 162.00 | | | |
January 14, 2027
|
|
|
1,111
|
| | | $ | 26.55 | | | |
April 15, 2027
|
|
|
2,634
|
| | | $ | 184.50 | | | |
April 26, 2027
|
|
|
133
|
| | | $ | 99.00 | | | |
November 21, 2027
|
|
|
111
|
| | | $ | 81.00 | | | |
April 26, 2028
|
|
|
1,778
|
| | | $ | 85.50 | | | |
October 16, 2028
|
|
|
51,667
|
| | | $ | 36.00 | | | |
December 30, 2029
|
|
|
3,333
|
| | | $ | 37.80 | | | |
April 30, 2030
|
|
|
5,556
|
| | | $ | 10.80 | | | |
July 2, 2027
|
|
|
41,111
|
| | | $ | 11.93 | | | |
September 9, 2030
|
|
|
Number of RSUs(1)
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
|
556
|
| | | | n/a | | | |
April 7, 2026
|
|
|
464
|
| | | | n/a | | | |
June 10, 2026
|
|
|
333
|
| | | | n/a | | | |
January 14, 2027
|
|
|
222
|
| | | | n/a | | | |
April 24, 2027
|
|
|
2,974
|
| | | | n/a | | | |
October 16, 2028
|
|
|
2,612
|
| | | | n/a | | | |
February 28, 2029
|
|
|
1,111
|
| | | | n/a | | | |
January 1, 2029
|
|
|
7,149
|
| | | | n/a | | | |
December 12, 2029
|
|
|
Item
|
| |
Amount
|
|
|
SEC registration fee
|
| |
US$ 2,382.22
|
|
|
FINRA filing fee
|
| |
US$ 3,087.50
|
|
|
Nasdaq listing fee
|
| |
US$ 50,000.00
|
|
|
Printing and engraving expenses
|
| |
US$ 180,000.00
|
|
|
Legal fees and expenses
|
| |
US$ 900,000.00
|
|
|
Accounting fees and expenses
|
| |
US$ 66,666.00
|
|
|
Miscellaneous expenses(1)
|
| |
US$ 190,000.00
|
|
|
Total
|
| |
US$1,392,135.72
|
|
| | Consolidated Financial Statements for the Years Ended December 31, 2024 and 2023 | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-8 | | | |
| |
Amended and Restated Condensed Consolidated Interim Financial Statements for the Three and Nine Months Ended September 30, 2025 and 2024
|
| | | | | | |
| | | | | | F-48 | | | |
| | | | | | F-50 | | | |
| | | | | | F-51 | | | |
| | | | | | F-52 | | | |
| | | | | | F-53 | | | |
| | | | | | F-54 | | |
|
As at:
|
| |
Note
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | 1,153,229 | | | | | | 963 | | |
|
Accounts receivable, prepaids and deposits
|
| |
4
|
| | | | 1,664,376 | | | | | | 257,885 | | |
|
Inventory
|
| |
5
|
| | | | 868,314 | | | | | | 1,255,077 | | |
|
Contract costs
|
| |
16
|
| | | | 268,952 | | | | | | — | | |
|
Lease receivable
|
| |
11
|
| | | | — | | | | | | 7,048 | | |
| | | | | | | | | 3,954,871 | | | | | | 1,520,973 | | |
| Non-current assets: | | | | | | | | | | | | | | | | |
|
Property and equipment
|
| |
6
|
| | | | 759,937 | | | | | | 1,043,876 | | |
|
Intangible assets
|
| |
7
|
| | | | 2,571,693 | | | | | | 3,266,803 | | |
| | | | | | | | | 3,331,630 | | | | | | 4,310,679 | | |
|
Total assets
|
| | | | | | | 7,286,501 | | | | | | 5,831,652 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| |
18
|
| | | | 4,155,890 | | | | | | 3,862,675 | | |
|
Loans payable
|
| |
8 & 18
|
| | | | 100,907 | | | | | | 530,062 | | |
|
Parabilis term-loan
|
| |
9
|
| | | | 983,476 | | | | | | — | | |
|
Factoring liability
|
| |
10
|
| | | | 983,671 | | | | | | 1,107,347 | | |
|
Deferred revenue
|
| |
15
|
| | | | 180,000 | | | | | | 180,000 | | |
|
CEBA loan
|
| |
8
|
| | | | — | | | | | | 29,445 | | |
|
Lease liabilities
|
| |
11
|
| | | | 203,443 | | | | | | 247,412 | | |
| | | | | | | | | 6,607,387 | | | | | | 5,956,941 | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | |
|
Non-current lease liabilities
|
| |
11
|
| | | | 505,382 | | | | | | 639,173 | | |
|
Non-current Parabilis term loan
|
| |
9
|
| | | | 938,211 | | | | | | — | | |
|
Total liabilities
|
| | | | | | | 8,050,980 | | | | | | 6,596,114 | | |
| Shareholders’ deficiency | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
12
|
| | | | 40,717,157 | | | | | | 32,565,254 | | |
|
Share subscriptions received in advance
|
| |
12
|
| | | | — | | | | | | 224,915 | | |
|
Equity reserves
|
| |
13
|
| | | | 4,872,472 | | | | | | 4,146,489 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | | | | (28,896) | | | | | | (221,071) | | |
|
Deficit
|
| | | | | | | (46,325,212) | | | | | | (37,480,049) | | |
|
Total shareholders’ deficiency
|
| | | | | | | (764,479) | | | | | | (764,462) | | |
|
Total liabilities and shareholders’ deficiency
|
| | | | | | | 7,286,501 | | | | | | 5,831,652 | | |
| |
“William Frain”
Director |
| |
“Jason Burinescu”
Director |
|
| | | |
Note
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||||
| | | | |
$
|
| |
$
|
| ||||||||
|
Revenue
|
| |
15 & 16
|
| | | | | | | | | | | | |
|
HEXWAVE revenue
|
| | | | | | $ | 1,013,546 | | | | | $ | 120,000 | | |
|
Contract revenue
|
| | | | | | | 1,425,000 | | | | | | 1,372,557 | | |
|
Total Revenue
|
| | | | | | | 2,438,546 | | | | | | 1,492,557 | | |
| Cost of revenue | | | | | | | | | | | | | | | | |
|
HEXWAVE cost of revenue
|
| | | | | | | 2,033,498 | | | | | | 1,546,040 | | |
|
Contract cost of revenue
|
| | | | | | | 2,081,971 | | | | | | 1,163,211 | | |
|
Total cost of revenue
|
| | | | | | | 4,115,469 | | | | | | 2,709,251 | | |
|
Gross loss
|
| | | | | | | (1,676,923) | | | | | | (1,216,694) | | |
| Engineering and Research and Development Expenses: | | | | | | | | | | | | | | | | |
|
Product development & technology costs
|
| | | | | | | 148,675 | | | | | | 370,073 | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 1,655,580 | | | | | | 2,766,601 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 98,008 | | | | | | 89,302 | | |
|
Depreciation
|
| |
6
|
| | | | 248,979 | | | | | | 526,686 | | |
|
Office, rent & administration, travel and miscellaneous
|
| | | | | | | 116,497 | | | | | | 269,796 | | |
| General & Administration Expenses | | | | | | | | | | | | | | | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 1,809,724 | | | | | | 1,482,860 | | |
|
Legal and professional fees
|
| | | | | | | 458,390 | | | | | | 299,011 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 255,220 | | | | | | 511,699 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 965,868 | | | | | | 1,574,621 | | |
| | | | | | | | | 5,756,941 | | | | | | 7,890,649 | | |
|
Operating Loss
|
| | | | | | $ | (7,433,864) | | | | | $ | (9,107,343) | | |
| Other expense (income): | | | | | | | | | | | | | | | | |
|
Other expense (income)
|
| |
12
|
| | | | 589,550 | | | | | | (3,078) | | |
|
Interest expense
|
| | | | | | | 808,989 | | | | | | 283,247 | | |
|
Foreign exchange loss (gain)
|
| | | | | | | 12,760 | | | | | | (18,469) | | |
| | | | | | | | | 1,411,299 | | | | | | 261,700 | | |
|
Net loss for the year
|
| | | | | | | (8,845,163) | | | | | | (9,369,043) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | |
|
Items that may be reclassified subsequently to profit or (loss)
|
| | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | | | | | 192,175 | | | | | | 31,598 | | |
|
Total loss and comprehensive loss for the year
|
| | | | | | | (8,652,988) | | | | | | (9,337,445) | | |
| Weighted average number of common shares outstanding: | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | 17,160,752 | | | | | | 12,816,531 | | |
| Loss per share: | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per common share
|
| |
14
|
| | | | (0.52) | | | | | | (0.73) | | |
| | | |
Note
|
| |
Number of
common shares |
| |
Share
capital |
| |
Equity
reserves |
| |
Share
subscriptions received in advance |
| |
Accumulated
other comprehensive income (loss) |
| |
Deficit
|
| |
Total
|
| |||||||||||||||||||||
| | | | | | | | | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||||||||
|
Balance as at December 31, 2022
|
| | | | | | | 11,683,941 | | | | | | 28,936,296 | | | | | | 3,518,365 | | | | | | — | | | | | | (252,669) | | | | | | (28,111,006) | | | | | | 4,090,986 | | |
|
Private placement, net of share issue cost
|
| |
12
|
| | | | 2,858,871 | | | | | | 3,656,081 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,656,081 | | |
|
Share subscriptions received in advance
|
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | 224,915 | | | | | | — | | | | | | — | | | | | | 224,915 | | |
|
Fair value of compensation warrants
|
| |
12
|
| | | | — | | | | | | (48,729) | | | | | | 48,729 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of warrants allocated to share capital on expiry
|
| |
12
|
| | | | — | | | | | | 396,285 | | | | | | (396,285) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value allocated to
warrants |
| |
12
|
| | | | — | | | | | | (374,679) | | | | | | 374,679 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 601,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | 601,001 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,598 | | | | | | — | | | | | | 31,598 | | |
|
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,369,043) | | | | | | (9,369,043) | | |
|
Balance as at December 31, 2023
|
| | | | | | | 14,542,812 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Balance as at December 31, 2023
|
| | | | | | | 14,542,812 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Private placement, net of share issue cost
|
| |
12
|
| | | | 27,064,194 | | | | | | 7,478,484 | | | | | | — | | | | | | (224,915) | | | | | | — | | | | | | — | | | | | | 7,253,569 | | |
|
Expired broker warrants allocated to share capital on expiry
|
| |
12
|
| | | | — | | | | | | 312,815 | | | | | | (312,815) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value allocated to
warrants |
| |
12
|
| | | | — | | | | | | (562,251) | | | | | | 562,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value of warrants exercised
|
| |
12
|
| | | | — | | | | | | 15,275 | | | | | | (15,275) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of broker warrants
|
| |
12
|
| | | | — | | | | | | (393,138) | | | | | | 393,138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Warrants exercised for cash
|
| |
12
|
| | | | 60,000 | | | | | | 87,367 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,367 | | |
|
Shares issued on debt settlement
|
| |
12
|
| | | | 1,562,500 | | | | | | 927,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 927,332 | | |
|
Restricted shares units exercised
|
| |
12
|
| | | | 101,841 | | | | | | 286,019 | | | | | | (286,019) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 384,703 | | | | | | — | | | | | | — | | | | | | — | | | | | | 384,703 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 192,175 | | | | | | — | | | | | | 192,175 | | |
|
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,845,163) | | | | | | (8,845,163) | | |
|
Balance as at December 31, 2024
|
| | | | | | | 43,331,347 | | | | | | 40,717,157 | | | | | | 4,872,472 | | | | | | — | | | | | | (28,896) | | | | | | (46,325,212) | | | | | | (764,479) | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
$
|
| |
$
|
| ||||||
| Cash (used in) provided by: | | | | | | | | | | | | | |
| Operating activities: | | | | | | | | | | | | | |
|
Loss and comprehensive loss for the year
|
| | | | (8,845,163) | | | | | | (9,369,043) | | |
|
Items not involving cash:
|
| | | | | | | | | | | | |
|
Lease liability interest
|
| | | | 69,652 | | | | | | 80,049 | | |
|
Accrued interest
|
| | | | 294,304 | | | | | | 222,497 | | |
|
Depreciation
|
| | | | 396,315 | | | | | | 593,169 | | |
|
Amortization recorded in cost of revenue
|
| | | | 922,221 | | | | | | 695,465 | | |
|
Loss of settlement of debt
|
| | | | 563,996 | | | | | | — | | |
|
Loss on disposal of property and equipment
|
| | | | 29,233 | | | | | | — | | |
|
Stock based compensation
|
| | | | 384,703 | | | | | | 601,001 | | |
|
Impairment of inventory
|
| | | | 233,568 | | | | | | 344,158 | | |
|
Impairment of contract costs
|
| | | | 115,730 | | | | | | — | | |
|
Factoring fees
|
| | | | 289,684 | | | | | | — | | |
|
Credit Line Parabilis fees
|
| | | | 74,449 | | | | | | — | | |
|
Foreign exchange
|
| | | | 230,974 | | | | | | — | | |
|
Changes in non-cash working capital:
|
| | | | | | | | | | | | |
|
Amounts receivable and prepaids
|
| | | | (1,406,491) | | | | | | 56,808 | | |
|
Inventory
|
| | | | 105,692 | | | | | | (1,200,199) | | |
|
Contract costs
|
| | | | (384,682) | | | | | | — | | |
|
Accounts payable and accrued liabilities
|
| | | | 456,551 | | | | | | 2,259,074 | | |
|
Deferred revenue
|
| | | | — | | | | | | 180,000 | | |
|
Cash used in operating activities
|
| | | | (6,469,264) | | | | | | (5,537,021) | | |
| Investing activities: | | | | | | | | | | | | | |
|
Additions to intangible assets
|
| | | | (27,111) | | | | | | (111,232) | | |
|
Additions to property and equipment
|
| | | | (94,106) | | | | | | (109,863) | | |
|
Cash used in investing activities
|
| | | | (121,217) | | | | | | (221,095) | | |
| Financing activities: | | | | | | | | | | | | | |
|
Proceeds from issuance of units, net of share issue costs
|
| | | | 6,989,017 | | | | | | 3,656,081 | | |
|
Proceeds from share subscriptions received in advance
|
| | | | — | | | | | | 224,915 | | |
|
Proceeds from Parabilis term loan
|
| | | | 1,800,000 | | | | | | — | | |
|
Proceeds from Parabilis credit line
|
| | | | 1,551,166 | | | | | | — | | |
|
Repayments from Parabilis credit line
|
| | | | (641,944) | | | | | | — | | |
|
Proceeds from working capital loans – Related Parties
|
| | | | 82,000 | | | | | | 140,089 | | |
|
Repayments of working capital loans – Related Parties
|
| | | | (71,485) | | | | | | — | | |
|
Proceeds from working capital loans
|
| | | | 927,555 | | | | | | 1,573,627 | | |
|
Repayments of working capital loans
|
| | | | (1,274,405) | | | | | | (1,213,966) | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
$
|
| |
$
|
| ||||||
|
Proceeds from factoring
|
| | | | — | | | | | | 1,265,132 | | |
|
Repayments on factoring
|
| | | | (1,397,031) | | | | | | (349,970) | | |
|
Repayment of CEBA loan
|
| | | | (30,121) | | | | | | — | | |
|
Proceeds from warrants exercised
|
| | | | 87,367 | | | | | | — | | |
|
Lease receivable collected
|
| | | | 7,048 | | | | | | 20,827 | | |
|
Repayment of leases liabilities
|
| | | | (247,412) | | | | | | (247,189) | | |
|
Cash provided by financing activities
|
| | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
|
Increase (decrease) in cash
|
| | | | 1,152,266 | | | | | | (676,510) | | |
|
Cash, beginning of the year
|
| | | | 963 | | | | | | 677,473 | | |
|
Cash, end of the year
|
| | | | 1,153,229 | | | | | | 963 | | |
| | |||||||||||||
| | Supplemental cash flow information | | | | | | | | | | | | | |
| |
Fair value of compensation brokers warrants
|
| | | $ | 393,138 | | | | | $ | 48,729 | | |
| |
Fair value of shares issued for corporate finance fee
|
| | | | — | | | | | | 79,299 | | |
| |
Residual value allocated to warrants
|
| | | | 562,251 | | | | | | 374,679 | | |
| |
ROU asset additions
|
| | | | — | | | | | | 414,562 | | |
| |
PP&E included in accounts payable
|
| | | | — | | | | | | 24,526 | | |
| |
Inventory transfer to PP&E
|
| | | | 47,503 | | | | | | 86,566 | | |
| |
Intangible assets included in accounts payable
|
| | | | 200,000 | | | | | | 162,407 | | |
| |
Fair value on expiry of warrants
|
| | | | 312,815 | | | | | | 396,285 | | |
| |
Restricted share units exercised
|
| | | | 286,019 | | | | | | — | | |
| |
Fair value of warrants exercised
|
| | | | 15,275 | | | | | | — | | |
| |
Loans settled with private placement proceeds
|
| | | | 264,552 | | | | | | — | | |
|
Subsidiary
|
| |
Place of
Incorporation |
| |
Functional
Currency |
| |
Beneficial
Interest |
| ||||||
|
Liberty Defense Technologies, Inc. (“LDT”)
|
| |
United States
|
| | | | USD | | | | | | 100% | | |
|
DrawDown Detection, Inc. (“DDD”)
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
LDH GS Amalco Corp.
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Technologies, Inc. (“DDT”)
|
| |
United States
|
| | | | CAD | | | | | | 100% | | |
|
Asset
|
| |
Life
|
|
| Leasehold improvements | | | The term of the lease | |
| Equipment | | | Three to seven years | |
| Prototypes | | | One year | |
|
Asset
|
| |
Life
|
|
| MIT License | | | Fourteen years | |
| Battelle License | | | Three years | |
| Intellectual Property | | | Seven years | |
|
Financial assets/liabilities
|
| |
Classification IFRS 9
|
|
| Cash | | |
Amortized cost
|
|
| Accounts receivable | | |
Amortized cost
|
|
| Lease receivable | | |
Amortized cost
|
|
| Accounts payable and accrued liabilities | | |
Amortized cost
|
|
| CEBA loan | | |
Amortized cost
|
|
| Loans payable | | |
Amortized cost
|
|
| Parabilis term loan | | |
Amortized cost
|
|
| Factoring liability | | |
Amortized cost
|
|
| Lease liabilities | | |
Amortized cost
|
|
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Accounts receivable
|
| | | $ | 255,148 | | | | | $ | 25,494 | | |
|
Prepaids and deposits
|
| | | | 1,409,228 | | | | | | 232,391 | | |
| | | | | $ | 1,664,376 | | | | | $ | 257,885 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Raw materials
|
| | | $ | 211,553 | | | | | $ | 734,824 | | |
|
Work-in-progress
|
| | | | 128,761 | | | | | | 467,940 | | |
|
Finished goods
|
| | | | — | | | | | | 52,313 | | |
|
Right of return on finished goods
|
| | | | 528,000 | | | | | | — | | |
| | | | | $ | 868,314 | | | | | $ | 1,255,077 | | |
| | | |
Equipment
|
| |
Right of Use
Asset |
| |
Prototype
|
| |
Construction in
Process |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2022
|
| | | $ | 222,954 | | | | | $ | 772,312 | | | | | $ | 584,859 | | | | | $ | 88,715 | | | | | $ | 1,668,840 | | |
|
Additions
|
| | | | — | | | | | | 414,562 | | | | | | 86,556 | | | | | | 134,389 | | | | | | 635,507 | | |
|
Transfers
|
| | | | — | | | | | | — | | | | | | 171,899 | | | | | | (171,899) | | | | | | — | | |
|
At December 31, 2023
|
| | | $ | 222,954 | | | | | $ | 1,186,874 | | | | | $ | 843,314 | | | | | $ | 51,205 | | | | | $ | 2,304,347 | | |
|
Additions
|
| | | | 25,241 | | | | | | — | | | | | | 48,185 | | | | | | 68,183 | | | | | | 141,609 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | (116,933) | | | | | | — | | | | | | (116,933) | | |
|
At December 31, 2024
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 774,566 | | | | | $ | 119,388 | | | | | $ | 2,329,023 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2022
|
| | | $ | 71,717 | | | | | $ | 234,982 | | | | | $ | 360,662 | | | | | $ | — | | | | | $ | 667,361 | | |
|
Depreciation for the year
|
| | | | 59,059 | | | | | | 192,581 | | | | | | 341,529 | | | | | | — | | | | | | 593,169 | | |
|
At December 31, 2023
|
| | | $ | 130,776 | | | | | $ | 427,563 | | | | | $ | 702,191 | | | | | $ | — | | | | | $ | 1,260,530 | | |
|
Depreciation for disposal
|
| | | | — | | | | | | — | | | | | | (87,700) | | | | | | | | | | | | (87,700) | | |
|
Depreciation for the year
|
| | | | 58,788 | | | | | | 189,499 | | | | | | 148,028 | | | | | | — | | | | | | 396,315 | | |
|
At December 31, 2024
|
| | | $ | 189,564 | | | | | $ | 617,062 | | | | | $ | 762,519 | | | | | $ | — | | | | | $ | 1,569,145 | | |
| Foreign exchange movement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
|
At December 31, 2024
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 92,178 | | | | | $ | 759,370 | | | | | $ | 141,123 | | | | | $ | 51,205 | | | | | $ | 1,043,876 | | |
|
At December 31, 2024
|
| | | $ | 58,631 | | | | | $ | 569,871 | | | | | $ | 12,047 | | | | | $ | 119,388 | | | | | $ | 759,937 | | |
| | | |
MIT
license |
| |
Battelle
license |
| |
Intellectual
property |
| |
Total
|
| ||||||||||||
|
Balance, December 31, 2022
|
| | | $ | 441,225 | | | | | $ | 59,430 | | | | | $ | 3,229,808 | | | | | $ | 3,730,463 | | |
|
Additions
|
| | | | — | | | | | | 231,805 | | | | | | — | | | | | | 231,805 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (67,985) | | | | | | (593,372) | | | | | | (695,465) | | |
|
Balance, December 31, 2023
|
| | | $ | 407,117 | | | | | $ | 223,250 | | | | | $ | 2,636,436 | | | | | $ | 3,266,803 | | |
|
Additions
|
| | | | — | | | | | | 227,111 | | | | | | — | | | | | | 227,111 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (450,361) | | | | | | (437,752) | | | | | | (922,221) | | |
|
Balance, December 31, 2024
|
| | | $ | 373,009 | | | | | $ | — | | | | | $ | 2,198,684 | | | | | $ | 2,571,693 | | |
| | | |
Amounts
|
| |||
|
Year 2021 (paid)
|
| | | $ | 50,000 | | |
|
Year 2022 (paid)
|
| | | | 50,000 | | |
|
Year 2023 (payable)
|
| | | | 100,000 | | |
|
Year 2024 and each year thereafter (payable)
|
| | | | 200,000 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 1,381,120 | | |
|
Repayments
|
| | | | (1,052,426) | | |
|
Balance, December 31, 2023
|
| | | $ | 328,694 | | |
|
Additions
|
| | | | 82,000 | | |
|
Repayments
|
| | | | (336,037) | | |
|
Balance, December 31, 2024
|
| | | $ | 74,657 | | |
| | | |
Total
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 332,596 | | |
|
Repayments
|
| | | | (161,540) | | |
|
Accrued Interest
|
| | | | 30,312 | | |
|
Balance, December 31, 2023
|
| | | $ | 201,368 | | |
|
Additions
|
| | | | 1,053,569 | | |
|
Repayments
|
| | | | (1,260,419) | | |
|
Accrued Interest
|
| | | | 31,732 | | |
|
Balance, December 31, 2024
|
| | | $ | 26,250 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022 and 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,800,000 | | |
|
Interest and fees
|
| | | | 121,687 | | |
|
Balance, December 31, 2024
|
| | | $ | 1,921,687 | | |
|
Current
|
| | | $ | 983,476 | | |
|
Non-Current
|
| | | $ | 938,211 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022 and 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,551,166 | | |
|
Accrued factoring Fee
|
| | | | 74,449 | | |
|
Repayments
|
| | | | (641,944) | | |
|
Balance, December 31, 2024
|
| | | $ | 983,671 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 1,265,132 | | |
|
Accrued factoring Fee
|
| | | | 192,185 | | |
|
Repayments
|
| | | | (349,970) | | |
|
Balance, December 31, 2023
|
| | | $ | 1,107,347 | | |
|
Accrued factoring Fee
|
| | | | 289,684 | | |
|
Repayments
|
| | | | (1,397,031) | | |
|
Balance, December 31, 2024
|
| | | $ | — | | |
| | | |
Right of
use liability |
| |||
|
Balance, December 31, 2022
|
| | | $ | 638,306 | | |
|
Additions
|
| | | | 414,562 | | |
|
Finance costs
|
| | | | 81,032 | | |
|
Lease payments
|
| | | | (247,189) | | |
|
Foreign exchange movement
|
| | | | (126) | | |
|
Balance, December 31, 2023
|
| | | $ | 886,585 | | |
|
Finance costs
|
| | | | 69,652 | | |
|
Lease payments
|
| | | | (247,412) | | |
|
Balance, December 31, 2024
|
| | | $ | 708,825 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Maturity analysis – contractual undiscounted cash flows | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 257,461 | | | | | $ | 247,412 | | |
|
Two to five years
|
| | | | 558,358 | | | | | | 815,820 | | |
|
Six and thereafter
|
| | | | — | | | | | | — | | |
|
Total lease liabilities
|
| | | $ | 815,819 | | | | | $ | 1,063,232 | | |
|
Lease liabilities included in the statement of financial position
|
| | | $ | 708,825 | | | | | $ | 886,585 | | |
|
Current
|
| | | $ | 203,443 | | | | | $ | 247,412 | | |
|
Non-current
|
| | | $ | 505,382 | | | | | $ | 639,173 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | 26,837 | | |
|
Accretion
|
| | | | 983 | | |
|
Payments received
|
| | | | (20,827) | | |
|
Foreign exchange movement
|
| | | | 55 | | |
|
Balance, December 31, 2023
|
| | | $ | 7,048 | | |
|
Accretion
|
| | | | 78 | | |
|
Payments received
|
| | | | (6,928) | | |
|
Foreign exchange movement
|
| | | | (198) | | |
|
Balance, December 31, 2024
|
| | | $ | — | | |
| | | |
Number of
stock options |
| |
Weighted
average |
| ||||||
|
Outstanding, December 31, 2022
|
| | | | 565,460 | | | | | CAD$ | 5.62 | | |
|
Cancelled
|
| | | | (21,000) | | | | | | 4.31 | | |
|
Granted
|
| | | | 124,500 | | | | | | 1.90 | | |
|
Outstanding, December 31, 2023
|
| | | | 668,960 | | | | | CAD$ | 4.94 | | |
|
Cancelled
|
| | | | (74,250) | | | | | | 4.35 | | |
|
Expired
|
| | | | (82,460) | | | | | | 12.42 | | |
|
Granted
|
| | | | 2,715,000 | | | | | | 0.80 | | |
|
Outstanding, December 31, 2024
|
| | | | 3,227,250 | | | | | CAD$ | 1.29 | | |
| | | |
Outstanding
|
| |
Exercise able
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of stock
options |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |
Number of stock
options |
| ||||||||||||
|
07-Apr-26
|
| | | | 118,000 | | | | | CAD$ | 5.00 | | | | | | 1.27 | | | | | | 118,000 | | |
|
10-Jun-26
|
| | | | 10,000 | | | | | CAD$ | 5.00 | | | | | | 1.44 | | | | | | 10,000 | | |
|
28-Jul-26
|
| | | | 12,500 | | | | | CAD$ | 5.50 | | | | | | 1.57 | | | | | | 12,500 | | |
|
28-Jul-26
|
| | | | 9,000 | | | | | CAD$ | 6.50 | | | | | | 1.57 | | | | | | 9,000 | | |
|
01-Nov-26
|
| | | | 46,500 | | | | | CAD$ | 4.60 | | | | | | 1.84 | | | | | | 46,500 | | |
|
14-Jan-27
|
| | | | 10,000 | | | | | CAD$ | 3.60 | | | | | | 2.04 | | | | | | 10,000 | | |
|
26-Apr-27
|
| | | | 153,500 | | | | | CAD$ | 4.10 | | | | | | 2.32 | | | | | | 153,500 | | |
|
26-May-27
|
| | | | 10,000 | | | | | CAD$ | 3.80 | | | | | | 2.40 | | | | | | 10,000 | | |
|
16-Aug-27
|
| | | | 18,500 | | | | | CAD$ | 2.90 | | | | | | 2.62 | | | | | | 18,500 | | |
|
21-Nov-27
|
| | | | 6,000 | | | | | CAD$ | 2.20 | | | | | | 2.89 | | | | | | 6,000 | | |
|
26-Apr-28
|
| | | | 9,500 | | | | | CAD$ | 1.80 | | | | | | 3.32 | | | | | | 7,125 | | |
|
16-Oct-28
|
| | | | 108,750 | | | | | CAD$ | 1.90 | | | | | | 3.79 | | | | | | 54,375 | | |
|
30-Dec-29
|
| | | | 2,715,000 | | | | | CAD$ | 0.80 | | | | | | 4.99 | | | | | | — | | |
|
December 31, 2024
|
| | | | 3,227,250 | | | | | | | | | | | | | | | | | | 455,500 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
|
|
Risk-free interest rate
|
| |
3.04%
|
| |
4.16%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
145.18%
|
| |
80.98%
|
|
|
Expected life (in years)
|
| |
5 years
|
| |
5 years
|
|
|
Stock price
|
| |
CAD$0.85
|
| |
CAD$1.10
|
|
| | | |
Number of
equity settled RSUs |
| |
Grant Price
|
| ||||||
|
Outstanding, December 31, 2022
|
| | | | 247,216 | | | | | CAD$ | 5.04 | | |
|
Granted
|
| | | | 345,698 | | | | | | 1.70 | | |
|
Outstanding, December 31, 2023
|
| | | | 592,914 | | | | | CAD$ | 3.09 | | |
|
Granted
|
| | | | 177,500 | | | | | | 1.22 | | |
|
Cancelled
|
| | | | (132,248) | | | | | | 2.82 | | |
|
Exercised
|
| | | | (101,841) | | | | | | 3.79 | | |
|
Outstanding, December 31, 2024
|
| | | | 536,325 | | | | | CAD$ | 2.41 | | |
| | | |
Warrants
outstanding |
| |
Exercise
Price |
| ||||||
|
Outstanding, December 31, 2022
|
| | | | 4,691,738 | | | | | CAD$ | 5.40 | | |
|
Issued
|
| | | | 2,401,235 | | | | | | 2.97 | | |
|
Expired
|
| | | | (1,791,003) | | | | | | 6.42 | | |
|
Outstanding, December 31, 2023
|
| | | | 5,301,970 | | | | | CAD$ | 3.96 | | |
|
Issued
|
| | | | 16,630,724 | | | | | | 0.73 | | |
|
Expired
|
| | | | (1,797,726) | | | | | | 4.81 | | |
|
Exercised
|
| | | | (60,000) | | | | | | 2.00 | | |
|
Outstanding, December 31, 2024
|
| | | | 20,074,968 | | | | | CAD$ | 1.22 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
|
|
Risk-free interest rate
|
| |
3.07%
|
| |
3.53%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
72.95%
|
| |
63.89%
|
|
|
Expected life (in years)
|
| |
2.03 years
|
| |
2 years
|
|
|
Share price on grant date
|
| |
CAD$0.83
|
| |
CAD$1.80
|
|
|
Fair value share purchase warrants
|
| |
CAD$0.43
|
| |
CAD$0.40
|
|
| | | |
Outstanding
|
| |||||||||||||||
|
Expiry date
|
| |
Number of
warrants |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |||||||||
|
13-Apr-25
|
| | | | 356,828(a) | | | | | CAD$ | 3.00 | | | | | | 0.28 | | |
|
09-May-25
|
| | | | 115,395 | | | | | CAD$ | 3.00 | | | | | | 0.35 | | |
|
08-Jun-25
|
| | | | 85,525 | | | | | CAD$ | 3.00 | | | | | | 0.44 | | |
|
05-Oct-26
|
| | | | 1,782,764 | | | | | CAD$ | 3.00 | | | | | | 1.76 | | |
|
05-Oct-26
|
| | | | 60,723 | | | | | CAD$ | 2.00 | | | | | | 1.76 | | |
|
18-Dec-26
|
| | | | 14,532,312(a) | | | | | CAD$ | 0.55 | | | | | | 1.96 | | |
|
12-Jan-27
|
| | | | 545,237(a)(b) | | | | | CAD$ | 2.00 | | | | | | 2.03 | | |
|
05-Feb-27
|
| | | | 100,000(b) | | | | | CAD$ | 2.00 | | | | | | 2.10 | | |
|
28-Feb-27
|
| | | | 909,091 | | | | | CAD$ | 2.00 | | | | | | 2.16 | | |
|
27-Jun-27
|
| | | | 19,051 | | | | | CAD$ | 2.00 | | | | | | 2.49 | | |
|
13-Aug-27
|
| | | | 465,033(b) | | | | | CAD$ | 2.00 | | | | | | 2.62 | | |
|
27-Oct-27
|
| | | | 144,674 | | | | | CAD$ | 2.75 | | | | | | 2.82 | | |
|
27-Oct-27
|
| | | | 958,335 | | | | | CAD$ | 5.00 | | | | | | 2.82 | | |
| | | | | | 20,074,968 | | | | | | | | | | | | | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Loss attributable to common shareholders
|
| | | $ | (8,845,163) | | | | | $ | (9,369,043) | | |
|
Weighted average number of shares
|
| | | | 17,160,752 | | | | | | 12,816,531 | | |
|
Basic and diluted loss per share
|
| | | $ | (0.52) | | | | | $ | (0.73) | | |
| | | |
Year ended December 31,
|
| |||||||||
|
Revenue
|
| |
2024
|
| |
2023
|
| ||||||
|
Battelle Contract Award
|
| | | $ | — | | | | | $ | 32,557 | | |
|
TSA Contract Award HD-AIT
|
| | | | 200,000 | | | | | | 1,265,000 | | |
|
TSA OA Development
|
| | | | 795,000 | | | | | | 75,000 | | |
|
HD-AIT Phase II A
|
| | | | 296,944 | | | | | | — | | |
|
HD-AIT Phase II
|
| | | | 133,056 | | | | | | — | | |
|
HEXWAVE units
|
| | | | 1,013,546 | | | | | | 120,000 | | |
|
Total Revenue
|
| | | $ | 2,438,546 | | | | | $ | 1,492,557 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
Contract Award Revenue Expected in Future Years
|
| |
2025
|
| |
2026
|
| ||||||
|
TSA Contract Award HD-AIT
|
| | | $ | 457,905 | | | | | | — | | |
|
TSA OA Development
|
| | | | 246,944 | | | | | | — | | |
|
HD-AIT Phase II A
|
| | | | 150,000 | | | | | | — | | |
|
Total estimated contract revenues
|
| | | $ | 854,849 | | | | | $ | — | | |
|
TSA HD-AIT Upgrade
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 1,265,000 | | |
| Year 2024 | | | | | | | |
|
Milestone 5 A (Q1 2024) (payment received)
|
| | | | 200,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 5B (Q1 2025)
|
| | | | 100,000 | | |
|
Milestone 6 (Q2 2025)
|
| | | | 357,905 | | |
|
Total Contract Value
|
| | | $ | 1,922,905 | | |
|
TSA Open Architecture
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 75,000 | | |
| Year 2024 | | | | | | | |
|
Milestone 2 (Q1 2024) (payment received)
|
| | | | 200,000 | | |
|
Milestone 3 (Q2 2024) (payment received)
|
| | | | 250,000 | | |
|
Milestone 4 (Q3 2024) (payment received)
|
| | | | 170,000 | | |
|
Milestone 5 (Q4 2024) (payment received)
|
| | | | 175,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 6 (Q1 2025)
|
| | | | 175,000 | | |
|
Milestone 7 (Q2 2025)
|
| | | | 71,944 | | |
|
Total Contract Value
|
| | | $ | 1,116,944 | | |
|
TSA HD-AIT Phase II A
|
| |
Amounts
|
| |||
| Year 2024 | | | | | | | |
|
Milestone 1(Q3 2024) (payment received)
|
| | | $ | 296,944 | | |
| Year 2025 | | | | | | | |
|
Milestone 2(Q2 2025)
|
| | | | 150,000 | | |
|
Total Contract Value
|
| | | $ | 446,944 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
G&A Salaries
|
| | | $ | 620,846 | | | | | $ | 1,033,320 | | |
|
G&A Stock-based compensation
|
| | | | 115,805 | | | | | | 418,318 | | |
|
G&A Consulting fees(1)
|
| | | | 96,358 | | | | | | 97,805 | | |
| | | | | $ | 833,009 | | | | | $ | 1,549,443 | | |
| | | |
Amounts
US dollars |
| |||
|
Financial assets denominated in foreign currencies
|
| | | $ | 1,370,259 | | |
|
Financial liabilities denominated in foreign currencies
|
| | | | (882,206) | | |
|
Net exposure
|
| | | $ | 488,053 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Loss for the year
|
| | | $ | (8,845,163) | | | | | $ | (9,369,043) | | |
|
Statutory tax rate
|
| | | | 26.5% | | | | | | 26.5% | | |
|
Expected income tax (recovery)
|
| | | $ | (2,344,000) | | | | | $ | (2,483,000) | | |
|
Change in statutory, foreign tax, foreign exchange rates and other
|
| | | | (120,000) | | | | | | (505,000) | | |
|
Permanent differences
|
| | | | 318,000 | | | | | | 403,000 | | |
|
Share issue cost
|
| | | | — | | | | | | (153,000) | | |
|
Adjustment to prior years provision versus statutory tax returns and expiry of
non-capital losses |
| | | | (591,000) | | | | | | 1,078,000 | | |
|
Change in unrecognized deductible temporary differences
|
| | | | 2,737,000 | | | | | | 1,660,000 | | |
|
Total income tax expense (recovery)
|
| | | $ | — | | | | | $ | — | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Deferred tax assets (liabilities) | | | | | | | | | | | | | |
|
Property and equipment & Intangible assests
|
| | | $ | (54,000) | | | | | | — | | |
|
Non-capital losses
|
| | | | 54,000 | | | | | | — | | |
|
Net deferred tax assets (liabilities) recognized
|
| | | $ | — | | | | | $ | — | | |
|
Temporary Differences
|
| |
2024
|
| |
Expiry Date
Range |
| |
2023
|
| |
Expiry Date
Range |
| ||||||
| | | |
$
|
| | | | |
$
|
| | | | ||||||
|
Property and equipment & Intangible
assests |
| | | | 4,000 | | | |
No expiry date
|
| | | | 4,000 | | | |
No expiry date
|
|
|
Share issue costs
|
| | | | 1,511,000 | | | |
2044 to 2048
|
| | | | 1,572,000 | | | |
2043 to 2047
|
|
|
Right-of-Use Assets/Lease liabilty
|
| | | | 135,000 | | | |
No expiry date
|
| | | | 121,000 | | | |
No expiry date
|
|
|
R&D
|
| | | | 4,481,000 | | | |
No expiry date
|
| | | | — | | | |
No expiry date
|
|
|
Non-capital losses
|
| | | | 46,225,000 | | | | | | | | | 41,795,000 | | | | | |
|
Canada
|
| | | | 16,205,000 | | | |
2030 to 2044
|
| | | | 14,986,000 | | | |
2030 to 2043
|
|
|
USA
|
| | | | 30,021,000 | | | |
No expiry date
|
| | | | 26,809,000 | | | |
No expiry date
|
|
| | | |
For the year ended December 31, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 1,013,546 | | | | | | 1,425,000 | | | | | | 2,438,546 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,033,498 | | | | | | 2,081,971 | | | | | | 4,115,469 | | |
|
Net loss for the year
|
| | | | (2,865,188) | | | | | | (2,808,452) | | | | | | (3,171,523) | | | | | | (8,845,163) | | |
| | | |
For the year ended December 31, 2023
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 120,000 | | | | | | 1,372,557 | | | | | | 1,492,557 | | |
|
Cost of revenue
|
| | | | — | | | | | | 1,546,040 | | | | | | 1,163,211 | | | | | | 2,709,251 | | |
|
Net loss for the year
|
| | | | (2,244,260) | | | | | | (1,901,044) | | | | | | (5,223,739) | | | | | | (9,369,043) | | |
| | | |
Previously
reported ($) |
| |
Adjustments
($) |
| |
Restated
($) |
| |||||||||
| Line item | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | | 6,921,945 | | | | | | (167,781) | | | | | | 6,754,164 | | |
|
Total liabilities
|
| | | | 8,273,618 | | | | | | 310,934 | | | | | | 8,584,552 | | |
|
Shareholders’ deficiency
|
| | | | (1,351,673) | | | | | | (478,715) | | | | | | (1,830,388) | | |
|
Net loss for the nine months period ended September 30, 2025
|
| | | | (10,312,297) | | | | | | (97.909) | | | | | | (10,510,206) | | |
|
Loss per share for the nine months period ended September 30, 2025
|
| | | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per share
|
| | | | (0.19) | | | | | | — | | | | | | (0.19) | | |
| |
“William Frain”
|
| |
“Omar Garcia”
|
|
| |
Director, Chief Executive Officer
|
| |
Chief Financial Officer
|
|
|
As at:
|
| |
Note
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | 640,907 | | | | | | 1,153,229 | | |
|
Accounts receivable, prepaids and deposits
|
| |
4
|
| | | | 2,189,400 | | | | | | 1,664,376 | | |
|
Inventory
|
| |
5
|
| | | | 956,560 | | | | | | 868,314 | | |
|
Contract costs
|
| |
16
|
| | | | — | | | | | | 268,952 | | |
|
Total current assets
|
| | | | | | | 3,786,867 | | | | | | 3,954,871 | | |
| Non-current assets: | | | | | | | | | | | | | | | | |
|
Property and equipment
|
| |
6
|
| | | | 825,025 | | | | | | 759,937 | | |
|
Intangible assets
|
| |
7
|
| | | | 2,142,272 | | | | | | 2,571,693 | | |
| | | | | | | | | 2,967,297 | | | | | | 3,331,630 | | |
|
Total assets
|
| | | | | | | 6,754,164 | | | | | | 7,286,501 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | | | | 4,391,772 | | | | | | 4,155,890 | | |
|
Loans payable
|
| |
8
|
| | | | — | | | | | | 100,907 | | |
|
Parabilis term-loan
|
| |
9
|
| | | | 2,642,526 | | | | | | 983,476 | | |
|
Factoring and credit line liability
|
| |
10
|
| | | | 797,975 | | | | | | 983,671 | | |
|
Deferred revenue
|
| |
15
|
| | | | 170,036 | | | | | | 180,000 | | |
|
Lease liabilities
|
| |
11
|
| | | | 236,709 | | | | | | 203,443 | | |
|
Total current liabilities
|
| | | | | | | 8,239,018 | | | | | | 6,607,387 | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | |
|
Non-current lease liabilities
|
| |
11
|
| | | | 345,534 | | | | | | 505,382 | | |
|
Non-current Parabilis term loan
|
| |
9
|
| | | | — | | | | | | 938,211 | | |
|
Total liabilities
|
| | | | | | | 8,584,552 | | | | | | 8,050,980 | | |
| Shareholders’ deficiency | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
12
|
| | | | 48,894,901 | | | | | | 40,717,157 | | |
|
Equity reserves
|
| |
13
|
| | | | 6,026,365 | | | | | | 4,872,472 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | | | | 83,764 | | | | | | (28,896) | | |
|
Deficit
|
| | | | | | | (56,835,418) | | | | | | (46,325,212) | | |
|
Total shareholders’ deficiency
|
| | | | | | | (1,830,388) | | | | | | (764,479) | | |
|
Total liabilities and shareholders’ deficiency
|
| | | | | | | 6,754,164 | | | | | | 7,286,501 | | |
| |
“William Frain”
Director |
| |
“Jason Burinescu”
Director |
|
| | | | | | |
For the three months ended
|
| |
For the nine months ended
|
| ||||||||||||||||||
| | | | | | |
September 30,
2025 |
| |
September 30,
2024 |
| |
September 30,
2025 |
| |
September 30,
2024 |
| ||||||||||||
| | | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE revenue
|
| |
15
|
| | | | 129,049 | | | | | | 650,000 | | | | | | 909,407 | | | | | | 1,447,532 | | |
|
Contract revenue
|
| |
16
|
| | | | 150,000 | | | | | | 466,944 | | | | | | 854,849 | | | | | | 1,250,000 | | |
|
Total revenue
|
| | | | | | | 279,049 | | | | | | 1,116,944 | | | | | | 1,764,256 | | | | | | 2,697,532 | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE cost of revenue
|
| | | | | | | 838,101 | | | | | | 886,225 | | | | | | 2,112,884 | | | | | | 2,408,789 | | |
|
Contract cost of revenue
|
| | | | | | | 394,939 | | | | | | 979,947 | | | | | | 1,493,636 | | | | | | 1,796,912 | | |
|
Total cost of revenue
|
| | | | | | | 1,233,040 | | | | | | 1,866,172 | | | | | | 3,606,520 | | | | | | 4,205,701 | | |
|
Gross loss
|
| | | | | | | (953,991) | | | | | | (749,228) | | | | | | (1,842,264) | | | | | | (1,508,169) | | |
| Engineering and research and development expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Product development & technology costs
|
| | | | | | | 79,417 | | | | | | (59,967) | | | | | | 263,754 | | | | | | 103,429 | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 522,163 | | | | | | 501,717 | | | | | | 1,542,588 | | | | | | 1,247,999 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 134 | | | | | | 28,816 | | | | | | 15,240 | | | | | | 82,220 | | |
|
Depreciation
|
| |
6
|
| | | | 57,300 | | | | | | 58,066 | | | | | | 189,809 | | | | | | 208,407 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 9,766 | | | | | | 51,466 | | | | | | 47,275 | | | | | | 102,371 | | |
| General & administration expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 273,845 | | | | | | 494,754 | | | | | | 1,287,457 | | | | | | 1,375,216 | | |
|
Legal and professional fees
|
| | | | | | | 80,693 | | | | | | 98,209 | | | | | | 769,076 | | | | | | 239,513 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 122,412 | | | | | | 137,115 | | | | | | 1,099,231 | | | | | | 296,406 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 719,821 | | | | | | 251,039 | | | | | | 2,945,674 | | | | | | 688,303 | | |
| | | | | | | | | 1,865,551 | | | | | | 1,561,215 | | | | | | 8,160,104 | | | | | | 4,343,864 | | |
|
Operating loss
|
| | | | | | | (2,819,542) | | | | | | (2,310,443) | | | | | | (10,002,368) | | | | | | (5,852,033) | | |
| Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income, net
|
| | | | | | | (3,341) | | | | | | — | | | | | | (4,671) | | | | | | — | | |
|
Interest expense
|
| | | | | | | 142,966 | | | | | | 121,055 | | | | | | 483,898 | | | | | | 566,266 | | |
|
Foreign exchange loss
|
| | | | | | | 8,597 | | | | | | 1,691 | | | | | | 28,611 | | | | | | 11,428 | | |
| | | | | | | | | 148,222 | | | | | | 122,746 | | | | | | 507,838 | | | | | | 577,694 | | |
|
Net loss for the period
|
| | | | | | | (2,967,764) | | | | | | (2,433,189) | | | | | | (10,510,206) | | | | | | (6,429,727) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Items that may be reclassified subsequently to profit or (loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | | | | | (129,790) | | | | | | (36,045) | | | | | | 112,660 | | | | | | 113,547 | | |
|
Total comprehensive loss for the period
|
| | | | | | | (3,097,554) | | | | | | (2,469,234) | | | | | | (10,397,546) | | | | | | (6,316,180) | | |
|
Weighted average number of common shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | 65,675,798 | | | | | | 16,463,645 | | | | | | 55,564,003 | | | | | | 16,037,061 | | |
| Loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per common share
|
| |
14
|
| | | | (0.05) | | | | | | (0.15) | | | | | | (0.19) | | | | | | (0.40) | | |
| | | |
Note
|
| |
Number of
common shares |
| |
Share
capital |
| |
Equity
reserves |
| |
Share
subscriptions received in advance |
| |
Accumulated
other comprehensive income (loss) |
| |
Accumulated
deficit |
| |
Total
shareholders’ deficiency |
| |||||||||||||||||||||
| | | | | | |
#
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
|
Balance as at December 31, 2023
|
| | | | | | | 14,542,812 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Issue of private placement, net of share issue cost
|
| |
12
|
| | | | 2,064,190 | | | | | | 2,208,482 | | | | | | — | | | | | | (224,915) | | | | | | — | | | | | | — | | | | | | 1,983,567 | | |
|
Residual value allocated to warrants
|
| |
12
|
| | | | — | | | | | | (562,250) | | | | | | 562,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value of warrants exercised
|
| |
12
|
| | | | — | | | | | | 15,275 | | | | | | (15,275) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Restricted share units issued
|
| |
12
|
| | | | 66,341 | | | | | | 246,934 | | | | | | (246,934) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Warrants exercised for cash
|
| |
12
|
| | | | 60,000 | | | | | | 87,367 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,367 | | |
|
Stock-based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 396,091 | | | | | | — | | | | | | — | | | | | | — | | | | | | 396,091 | | |
|
Fair value of broker warrants allocated to share capital
|
| |
13
|
| | | | — | | | | | | (10,265) | | | | | | 10,265 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of warrants allocated to
share capital on expiry |
| |
13
|
| | | | — | | | | | | 312,816 | | | | | | (312,816) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 113,547 | | | | | | — | | | | | | 113,547 | | |
|
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,429,727) | | | | | | (6,429,727) | | |
|
Balance as at September 30, 2024
|
| | | | | | | 16,733,343 | | | | | | 34,863,613 | | | | | | 4,540,070 | | | | | | — | | | | | | (107,524) | | | | | | (43,909,776) | | | | | | (4,613,617) | | |
|
Balance as at December 31, 2024
|
| | | | | | | 43,331,347 | | | | | | 40,717,157 | | | | | | 4,872,472 | | | | | | — | | | | | | (28,896) | | | | | | (46,325,212) | | | | | | (764,479) | | |
|
Issue of private placement, net of share issue cost
|
| |
12
|
| | | | 23,031,000 | | | | | | 6,120,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,120,797 | | |
|
Warrants exercised
|
| |
12
|
| | | | 5,417,775 | | | | | | 2,075,555 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,075,555 | | |
|
Residual value allocated to warrants
|
| |
12
|
| | | | — | | | | | | (263,584) | | | | | | 263,584 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Restricted shares units exercised
|
| |
12
|
| | | | 204,100 | | | | | | 374,067 | | | | | | (374,067) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of broker warrants allocated to share capital
|
| |
13
|
| | | | — | | | | | | (129,091) | | | | | | 129,091 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 1,135,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,135,285 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 112,660 | | | | | | — | | | | | | 112,660 | | |
|
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,510,206) | | | | | | (10,510,206) | | |
|
Balance as at September 30, 2025
|
| | | | | | | 71,984,222 | | | | | | 48,894,901 | | | | | | 6,026,365 | | | | | | — | | | | | | 83,764 | | | | | | (56,835,418) | | | | | | (1,830,388) | | |
| | | | | | |
For the nine months ended
|
| |||||||||
| | | |
Note
|
| |
September 30,
2025 |
| |
September 30,
2024 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Operating activities: | | | | | | | | | | | | | | | | |
|
Loss and comprehensive loss for the period
|
| | | | | | | (10,510,206) | | | | | | (6,429,727) | | |
|
Items not involving cash:
|
| | | | | | | | | | | | | | | |
|
Lease liability interest
|
| |
11
|
| | | | 32,697 | | | | | | 53,691 | | |
|
Accrued interest
|
| |
9
|
| | | | 253,856 | | | | | | 57,075 | | |
|
Depreciation
|
| |
6
|
| | | | 197,214 | | | | | | 321,665 | | |
|
Amortization
|
| |
7
|
| | | | 381,711 | | | | | | 871,023 | | |
|
Loss on disposal of lease
|
| |
11
|
| | | | (18,514) | | | | | | 29,233 | | |
|
Stock-based compensation
|
| |
13
|
| | | | 1,135,285 | | | | | | 396,091 | | |
|
Impairment of inventory
|
| |
5
|
| | | | 233,676 | | | | | | 143,488 | | |
|
Factoring fees
|
| |
10
|
| | | | — | | | | | | 289,684 | | |
|
Credit line Parabilis interest and fees
|
| |
10
|
| | | | 304,554 | | | | | | 15,900 | | |
|
Changes in non-cash working capital
|
| |
17
|
| | | | (390,169) | | | | | | 1,179,059 | | |
|
Net cash used in operating activities
|
| | | | | | | (8,379,896) | | | | | | (3,072,818) | | |
| Investing activities: | | | | | | | | | | | | | | | | |
|
Additions to intangible assets
|
| |
7
|
| | | | — | | | | | | (14,089) | | |
|
Additions to property and equipment
|
| |
6
|
| | | | (176,498) | | | | | | (111,117) | | |
|
Net cash used in investing activities
|
| | | | | | | (176,498) | | | | | | (125,206) | | |
| Financing activities: | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of units, net of share issue costs
|
| |
12
|
| | | | 6,120,797 | | | | | | 1,983,567 | | |
|
Proceeds from working capital loans – related parties
|
| |
8
|
| | | | — | | | | | | 82,000 | | |
|
Repayment of working capital loans – related parties
|
| |
8
|
| | | | (74,658) | | | | | | (220,281) | | |
|
Proceeds from working capital loans
|
| |
8
|
| | | | — | | | | | | 653,175 | | |
|
Repayments from working capital loans
|
| |
8
|
| | | | (26,250) | | | | | | (687,570) | | |
|
Proceeds from Parabilis term loan
|
| |
9
|
| | | | 650,000 | | | | | | 1,800,000 | | |
|
Repayments on Parabilis term loan
|
| |
9
|
| | | | (183,017) | | | | | | — | | |
|
Proceeds from factoring and credit lines
|
| |
10
|
| | | | 350,000 | | | | | | 1,551,166 | | |
|
Repayments on factoring and credit lines
|
| |
10
|
| | | | (840,250) | | | | | | (1,567,031) | | |
|
Repayment of CEBA loan
|
| |
8
|
| | | | — | | | | | | (23,073) | | |
|
Proceeds from warrants exercised
|
| |
12
|
| | | | 2,075,555 | | | | | | 87,367 | | |
|
Repayment of leases liabilities
|
| |
11
|
| | | | (140,765) | | | | | | (185,081) | | |
|
Net cash provided by financing activities
|
| | | | | | | 7,931,412 | | | | | | 3,474,239 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | | | | 112,660 | | | | | | 113,338 | | |
|
Change in cash
|
| | | | | | | (512,322) | | | | | | 389,553 | | |
|
Cash, beginning of the period
|
| | | | | | | 1,153,229 | | | | | | 963 | | |
|
Cash, end of the period
|
| | | | | | | 640,907 | | | | | | 390,516 | | |
|
Subsidiary
|
| |
Place of
Incorporation |
| |
Functional
Currency |
| |
Beneficial
Interest |
| ||||||
|
Liberty Defense Technologies, Inc. (“LDT”)
|
| |
United States
|
| | | | USD | | | | | | 100% | | |
|
LDH GS Amalco Corp.
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Detection, Inc. (“DDD”)
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Technologies, Inc. (“DDT”)
|
| |
United States
|
| | | | CAD | | | | | | 100% | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Accounts receivables
|
| | | $ | 878,063 | | | | | $ | 255,148 | | |
|
Prepaids and deposits
|
| | | | 1,311,337 | | | | | | 1,409,228 | | |
| | | | | $ | 2,189,400 | | | | | $ | 1,664,376 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Raw materials
|
| | | $ | 596,475 | | | | | $ | 211,553 | | |
|
Work-in-progress
|
| | | | 291,556 | | | | | | 128,761 | | |
|
Finished Goods
|
| | | | 68,529 | | | | | | — | | |
|
Right of return on finished goods
|
| | | | — | | | | | | 528,000 | | |
| | | | | $ | 956,560 | | | | | $ | 868,314 | | |
| | | |
Equipment
|
| |
Right of Use
Asset |
| |
Prototype
|
| |
Construction
in Process |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 222,954 | | | | | $ | 1,186,874 | | | | | $ | 843,314 | | | | | $ | 51,205 | | | | | $ | 2,304,347 | | |
|
Additions
|
| | | | 25,241 | | | | | | — | | | | | | 48,185 | | | | | | 68,183 | | | | | | 141,609 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | (116,933) | | | | | | — | | | | | | (116,933) | | |
|
At December 31, 2024
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 774,566 | | | | | $ | 119,388 | | | | | $ | 2,329,023 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | 85,803 | | | | | | 176,499 | | | | | | 262,302 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
At September 30, 2025
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 860,369 | | | | | $ | 295,887 | | | | | $ | 2,591,325 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 130,776 | | | | | $ | 427,563 | | | | | $ | 702,191 | | | | | $ | — | | | | | $ | 1,260,530 | | |
|
Depreciation for disposal
|
| | | | — | | | | | | — | | | | | | (87,700) | | | | | | | | | | | | (87,700) | | |
|
Depreciation for the year
|
| | | | 58,788 | | | | | | 189,499 | | | | | | 148,028 | | | | | | — | | | | | | 396,315 | | |
|
At December 31, 2024
|
| | | $ | 189,564 | | | | | $ | 617,062 | | | | | $ | 762,519 | | | | | $ | — | | | | | $ | 1,569,145 | | |
|
Depreciation for the period
|
| | | | 19,959 | | | | | | 150,908 | | | | | | 26,347 | | | | | | — | | | | | | 197,214 | | |
|
At September 30, 2025
|
| | | $ | 209,523 | | | | | $ | 767,970 | | | | | $ | 788,866 | | | | | $ | — | | | | | $ | 1,766,359 | | |
| Foreign Exchange Movement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2024
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
|
At September 30, 2025
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2024
|
| | | $ | 58,631 | | | | | $ | 569,871 | | | | | $ | 12,047 | | | | | $ | 119,388 | | | | | $ | 759,937 | | |
|
At September 30, 2025
|
| | | $ | 38,672 | | | | | $ | 418,963 | | | | | $ | 71,503 | | | | | $ | 295,887 | | | | | $ | 825,025 | | |
| | | |
MIT
licenses |
| |
Battelle
license |
| |
Intellectual
property |
| |
Total
|
| ||||||||||||
|
Balance, December 31, 2023
|
| | | $ | 407,117 | | | | | $ | 223,250 | | | | | $ | 2,636,436 | | | | | $ | 3,266,803 | | |
|
Additions
|
| | | | — | | | | | | 227,111 | | | | | | — | | | | | | 227,111 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (450,361) | | | | | | (437,752) | | | | | | (922,221) | | |
|
Balance, December 31, 2024
|
| | | $ | 373,009 | | | | | $ | — | | | | | $ | 2,198,684 | | | | | $ | 2,571,693 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Amortization
|
| | | | (25,581) | | | | | | — | | | | | | (403,840) | | | | | | (429,421) | | |
|
Balance, September 30, 2025
|
| | | $ | 347,428 | | | | | $ | — | | | | | $ | 1,794,844 | | | | | $ | 2,142,272 | | |
| | | |
Amounts
|
| |||
|
Year 2021 (paid)
|
| | | $ | 50,000 | | |
|
Year 2022 (paid)
|
| | | | 50,000 | | |
|
Year 2023 (paid)
|
| | | | 100,000 | | |
|
Year 2024 ($55,000 payable)
|
| | | | 200,000 | | |
|
Year 2025 and each year thereafter (payable)
|
| | | | 200,000 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 328,694 | | |
|
Additions
|
| | | | 82,000 | | |
|
Repayments
|
| | | | (336,036) | | |
|
Balance, December 31, 2024
|
| | | $ | 74,658 | | |
|
Additions
|
| | | | — | | |
|
Repayments
|
| | | | (74,658) | | |
|
Balance, September 30, 2025
|
| | | $ | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 201,368 | | |
|
Additions
|
| | | | 1,053,569 | | |
|
Repayments
|
| | | | (1,260,419) | | |
|
Accrued interest
|
| | | | 31,732 | | |
|
Balance, December 31, 2024
|
| | | $ | 26,250 | | |
|
Repayments
|
| | | | (26,250) | | |
|
Balance, September 30, 2025
|
| | | $ | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,800,000 | | |
|
Interest and fees
|
| | | | 121,687 | | |
|
Balance, December 31, 2024
|
| | | $ | 1,921,687 | | |
|
Additions
|
| | | | 650,000 | | |
|
Interest and fees
|
| | | | 253,856 | | |
|
Repayments
|
| | | | (183,017) | | |
|
Balance, September 30, 2025
|
| | | $ | 2,642,526 | | |
|
Current
|
| | | $ | 2,642,526 | | |
|
Non-current
|
| | | | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,551,166 | | |
|
Interest and fees
|
| | | | 74,449 | | |
|
Repayments
|
| | | | (641,944) | | |
|
Balance, December 31, 2024
|
| | | $ | 983,671 | | |
|
Additions
|
| | | | 350,000 | | |
|
Interest and fees
|
| | | | 304,554 | | |
|
Repayments
|
| | | | (840,250) | | |
|
Balance, September 30, 2025
|
| | | $ | 797,975 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 1,107,347 | | |
|
Accrued factoring Fee
|
| | | | 289,684 | | |
|
Repayments
|
| | | | (1,397,031) | | |
|
Balance, December 31, 2024 & September 30, 2025
|
| | | $ | — | | |
| | | |
Right of use
liability |
| |||
|
Balance, December 31, 2023
|
| | | $ | 886,585 | | |
|
Finance costs
|
| | | | 69,652 | | |
|
Lease payments
|
| | | | (247,412) | | |
|
Balance, December 31, 2024
|
| | | $ | 708,825 | | |
|
Finance costs
|
| | | | 32,697 | | |
|
Lease cancelation
|
| | | | (18,514) | | |
|
Lease payments
|
| | | | (140,765) | | |
|
Balance, September 30, 2025
|
| | | $ | 582,243 | | |
|
Less current portion
|
| | | | 236,709 | | |
|
Non-current lease liability
|
| | | $ | 345,534 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| Maturity analysis – contractual undiscounted cash flows | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 236,707 | | | | | $ | 257,461 | | |
|
Two to five years
|
| | | | 419,003 | | | | | | 558,358 | | |
|
Six and thereafter
|
| | | | — | | | | | | — | | |
|
Total lease liabilities
|
| | | $ | 655,710 | | | | | $ | 815,819 | | |
|
Lease liabilities included in the statement of financial position
|
| | | $ | 582,243 | | | | | $ | 708,825 | | |
|
Current
|
| | | $ | 236,709 | | | | | $ | 203,443 | | |
|
Non-current
|
| | | $ | 345,534 | | | | | $ | 505,382 | | |
| | | |
Number of stock
options |
| |
Weighted
average exercise |
| ||||||
|
Outstanding, December 31, 2023
|
| | | | 668,960 | | | | | CAD$ | 4.94 | | |
|
Cancelled
|
| | | | (74,250) | | | | | | 4.35 | | |
|
Expired
|
| | | | (82,460) | | | | | | 12.42 | | |
|
Granted
|
| | | | 2,715,000 | | | | | | 0.80 | | |
|
Outstanding, December 31, 2024
|
| | | | 3,227,250 | | | | | CAD$ | 1.29 | | |
|
Cancelled
|
| | | | (469,750) | | | | | | 1.54 | | |
|
Granted
|
| | | | 2,450,000 | | | | | | 0.30 | | |
|
Outstanding, September 30, 2025
|
| | | | 5,207,500 | | | | | CAD$ | 0.79 | | |
| | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of stock
options |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |
Number of stock
options |
| ||||||||||||
|
7-Apr-26
|
| | | | 83,000 | | | | | CAD$ | 5.00 | | | | | | 0.52 | | | | | | 83,000 | | |
|
28-Jul-26
|
| | | | 12,500 | | | | | CAD$ | 5.50 | | | | | | 0.82 | | | | | | 12,500 | | |
|
28-Jul-26
|
| | | | 5,000 | | | | | CAD$ | 6.50 | | | | | | 0.82 | | | | | | 5,000 | | |
|
1-Nov-26
|
| | | | 42,500 | | | | | CAD$ | 4.60 | | | | | | 1.09 | | | | | | 42,500 | | |
|
14-Jan-27
|
| | | | 10,000 | | | | | CAD$ | 3.60 | | | | | | 1.29 | | | | | | 10,000 | | |
|
15-Apr-27
|
| | | | 50,000 | | | | | CAD$ | 0.59 | | | | | | 1.54 | | | | | | 50,000 | | |
|
26-Apr-27
|
| | | | 128,500 | | | | | CAD$ | 4.10 | | | | | | 1.57 | | | | | | 128,500 | | |
|
2-Jul-27
|
| | | | 250,000 | | | | | CAD$ | 0.24 | | | | | | 1.75 | | | | | | — | | |
|
21-Nov-27
|
| | | | 6,000 | | | | | CAD$ | 2.20 | | | | | | 2.14 | | | | | | 6,000 | | |
|
26-Apr-28
|
| | | | 5,000 | | | | | CAD$ | 1.80 | | | | | | 2.57 | | | | | | 5,000 | | |
|
16-Oct-28
|
| | | | 100,000 | | | | | CAD$ | 1.90 | | | | | | 3.05 | | | | | | 100,000 | | |
|
30-Dec-29
|
| | | | 2,365,000 | | | | | CAD$ | 0.80 | | | | | | 4.25 | | | | | | 1,018,125 | | |
|
2-Apr-30
|
| | | | 150,000 | | | | | CAD$ | 0.84 | | | | | | 4.51 | | | | | | 18,750 | | |
|
30-Sep-30
|
| | | | 2,000,000 | | | | | CAD$ | 0.27 | | | | | | 4.95 | | | | | | — | | |
|
September 30, 2025
|
| | | | 5,207,500 | | | | | | | | | | | | | | | | | | 1,479,375 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
|
|
Risk-free interest rate
|
| |
2.50%
|
| |
3.04%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
155.64%
|
| |
145.18%
|
|
|
Expected life (in years)
|
| |
4.6 years
|
| |
5 years
|
|
|
Stock price
|
| |
CAD$0.30
|
| |
CAD$0.80
|
|
| | | |
Number of
equity settled RSUs |
| |
Grant Price
|
| |||
|
Outstanding, December 31, 2023
|
| | | | 592,914 | | | |
CAD$3.09
|
|
|
Granted
|
| | | | 177,500 | | | |
1.22
|
|
|
Cancelled
|
| | | | (132,248) | | | |
2.82
|
|
|
Exercised
|
| | | | (101,841) | | | |
3.79
|
|
|
Outstanding, December 31, 2024
|
| | | | 536,325 | | | |
CAD$2.41
|
|
|
Granted
|
| | | | 50,000 | | | |
0.27
|
|
|
Exercised
|
| | | | (204,100) | | | |
2.64
|
|
|
Outstanding, September 30, 2025
|
| | | | 382,225 | | | |
CAD$2.00
|
|
| | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of
restricted share units |
| |
Grant Price
|
| |
Remaining
contractual life (years) |
| |
Number of
restricted share units |
| ||||||||||||
|
7-Apr-26
|
| | | | 25,000 | | | | | CAD$ | 5.80 | | | | | | 0.52 | | | | | | 25,000 | | |
|
10-Jun-26
|
| | | | 20,875 | | | | | CAD$ | 5.50 | | | | | | 0.69 | | | | | | 20,875 | | |
|
15-Jan-27
|
| | | | 15,000 | | | | | CAD$ | 3.70 | | | | | | 1.29 | | | | | | 15,000 | | |
|
26-Apr-27
|
| | | | 10,000 | | | | | CAD$ | 4.40 | | | | | | 1.57 | | | | | | 10,000 | | |
|
16-Oct-28
|
| | | | 133,850 | | | | | CAD$ | 1.70 | | | | | | 3.05 | | | | | | 133,850 | | |
|
28-Feb-29
|
| | | | 127,500 | | | | | CAD$ | 1.30 | | | | | | 3.42 | | | | | | 127,500 | | |
|
1-Jan-29
|
| | | | 50,000 | | | | | CAD$ | 0.27 | | | | | | 3.26 | | | | | | — | | |
|
September 30, 2025
|
| | | | 382,225 | | | | | | | | | | | | | | | | | | 332,225 | | |
| | | |
Warrants
outstanding |
| |
Exercise
Price |
| ||||||
|
Outstanding, December 31, 2023
|
| | | | 5,301,970 | | | | | CAD$ | 3.96 | | |
|
Issued
|
| | | | 16,630,724 | | | | | | 0.73 | | |
|
Expired
|
| | | | (1,797,726) | | | | | | 4.81 | | |
|
Exercised
|
| | | | (60,000) | | | | | | 2.00 | | |
|
Outstanding, December 31, 2024
|
| | | | 20,074,968 | | | | | CAD$ | 1.22 | | |
|
Issued
|
| | | | 22,447,643 | | | | | | 0.48 | | |
|
Expired
|
| | | | (7,643,473) | | | | | | 0.73 | | |
|
Exercised
|
| | | | (5,417,775) | | | | | | 0.55 | | |
|
Outstanding, September 30, 2025
|
| | | | 29,461,363 | | | | | CAD$ | 0.87 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
|
|
Risk-free interest rate
|
| |
2.90%
|
| |
3.52%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
89.00%
|
| |
69.78%
|
|
|
Expected life (in years)
|
| |
1.23 years
|
| |
3 years
|
|
|
Share price on grant date
|
| |
CAD$0.50
|
| |
CAD$0.86
|
|
|
Fair value share purchase warrants
|
| |
CAD$0.20
|
| |
CAD$0.43
|
|
| | | |
Outstanding
|
| |||||||||||||||
|
Expiry date
|
| |
Number of
warrants |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |||||||||
|
28-Jul-26
|
| | | | 20,719,973 | | | | | CAD$ | 0.35 | | | | | | 0.82 | | |
|
5-Oct-26
|
| | | | 1,782,764 | | | | | CAD$ | 3.00 | | | | | | 1.01 | | |
|
5-Oct-26
|
| | | | 60,723 | | | | | CAD$ | 2.00 | | | | | | 1.01 | | |
|
18-Dec-26
|
| | | | 2,032,312 | | | | | CAD$ | 0.55 | | | | | | 1.22 | | |
|
12-Jan-27
|
| | | | 526,566 | | | | | CAD$ | 1.51 | | | | | | 1.28 | | |
|
12-Jan-27
|
| | | | 15,171 | | | | | CAD$ | 2.00 | | | | | | 1.28 | | |
|
5-Feb-27
|
| | | | 100,000 | | | | | CAD$ | 1.51 | | | | | | 1.35 | | |
|
28-Feb-27
|
| | | | 909,091 | | | | | CAD$ | 2.00 | | | | | | 1.41 | | |
|
27-Jun-27
|
| | | | 19,051 | | | | | CAD$ | 2.00 | | | | | | 1.74 | | |
|
13-Aug-27
|
| | | | 465,033 | | | | | CAD$ | 1.51 | | | | | | 1.87 | | |
|
20-Mar-27
|
| | | | 1,515,500 | | | | | CAD$ | 2.05 | | | | | | 1.47 | | |
|
20-Mar-27
|
| | | | 212,170 | | | | | CAD$ | 1.65 | | | | | | 1.47 | | |
|
27-Oct-27
|
| | | | 144,674 | | | | | CAD$ | 2.75 | | | | | | 2.07 | | |
|
27-Oct-27
|
| | | | 958,335 | | | | | CAD$ | 5.00 | | | | | | 2.07 | | |
| | | | | | 29,461,363 | | | | | | | | | | | | | | |
| | | |
Number of
equity settled |
| |
Weighted
average price |
| ||||||
|
Outstanding, December 31, 2023 and 2024
|
| | | | 200,000 | | | | | CAD$ | 4.00 | | |
|
Released from escrow
|
| | | | — | | | | | | — | | |
|
Outstanding, September 30, 2025
|
| | | | 200,000 | | | | | CAD$ | 4.00 | | |
| | | |
Three months
ended September, |
| |
Nine months
ended September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Loss attributable to common shareholders
|
| | | $ | (2,967,764) | | | | | $ | (2,433,189) | | | | | $ | (10,510,206) | | | | | $ | (6,429,727) | | |
|
Weighted average number of shares
|
| | | | 65,675,798 | | | | | | 16,463,645 | | | | | | 55,564,003 | | | | | | 16,037,061 | | |
|
Basic and diluted loss per share
|
| | | $ | (0.05) | | | | | $ | (0.15) | | | | | $ | (0.19) | | | | | $ | (0.40) | | |
|
Deferred Revenue
|
| |
Amounts
|
| |||
|
Outstanding, December 31, 2023 & 2024
|
| | | | 180,000 | | |
|
Additions
|
| | | | 124,995 | | |
|
Refunds
|
| | | | (120,000) | | |
|
Recognized revenue
|
| | | | (14,959) | | |
|
Outstanding, September 30, 2025
|
| | | | 170,036 | | |
|
Revenue
|
| |
Three months
ended September 30, |
| |
Nine months
ended September 30, |
| ||||||||||||||||||
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||
|
TSA Contract Award HD-AIT
|
| | | | — | | | | | | — | | | | | | 457,905 | | | | | | 200,000 | | |
|
TSA OA Development
|
| | | | — | | | | | | 170,000 | | | | | | 246,944 | | | | | | 620,000 | | |
|
HD-AIT Phase II
|
| | | | — | | | | | | — | | | | | | — | | | | | | 133,056 | | |
|
HD-AIT Phase III
|
| | | | 150,000 | | | | | | 296,944 | | | | | | 150,000 | | | | | | 296,944 | | |
|
HEXWAVE units
|
| | | | 129,049 | | | | | | 650,000 | | | | | | 861,500 | | | | | | 1,446,032 | | |
|
HEXWAVE Software & Warranty
|
| | | | — | | | | | | — | | | | | | 47,907 | | | | | | 1,500 | | |
|
Total Revenue
|
| | | $ | 279,049 | | | | | $ | 1,116,944 | | | | | $ | 1,764,256 | | | | | $ | 2,697,532 | | |
|
Contract Award Revenue Expected in Future Years
|
| |
Year ended December 31,
|
| |||||||||
| |
2025
|
| |
2026
|
| ||||||||
|
HD-AIT Phase II B
|
| | | | 357,759 | | | | | | — | | |
|
Total estimated contract revenues
|
| | | $ | 357,759 | | | | | $ | — | | |
|
TSA HD-AIT Upgrade
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 1,265,000 | | |
|
Year 2024
|
| | | | 200,000 | | |
|
Year 2025
|
| | | | — | | |
|
Milestone 5B (Q1 2025) (paid)
|
| | | | 100,000 | | |
|
Milestone 6 (Q2 2025) (paid)
|
| | | | 357,905 | | |
|
Total Contract Value
|
| | | $ | 1,922,905 | | |
|
TSA Open Architecture
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 75,000 | | |
|
Year 2024
|
| | | | 795,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 6 (Q1 2025) (paid)
|
| | | | 175,000 | | |
|
Milestone 7 (Q2 2025) (paid)
|
| | | | 71,944 | | |
|
Total Contract Value
|
| | | $ | 1,116,944 | | |
|
TSA HD-AIT Phase II A
|
| |
Amounts
|
| |||
|
Year 2024
|
| | | $ | 296,944 | | |
| Year 2025 | | | | | | | |
|
Milestone 2 (Q3 2025) (paid)
|
| | | | 150,000 | | |
|
Total Contract Value
|
| | | $ | 446,944 | | |
|
TSA HD-AIT Phase II B
|
| |
Amounts
|
| |||
| Year 2026 | | | | | | | |
|
Milestone 3 (Q1 2025)
|
| | | $ | 100,000 | | |
|
Milestone 4 (Q1 2025)
|
| | | $ | 175,000 | | |
|
Milestone 5 (Q1 2025)
|
| | | | 82,759 | | |
|
Total Contract Value
|
| | | $ | 357,759 | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Changes in non-cash working capital | | | | | | | | | | | | | |
|
Amounts receivable and prepaids
|
| | | $ | (525,024) | | | | | $ | (217,729) | | |
|
Inventory
|
| | | | (360,015) | | | | | | 964,272 | | |
|
Contract cost
|
| | | | 268,952 | | | | | | — | | |
|
Accounts payable and accrued liabilities
|
| | | | 235,882 | | | | | | (703,454) | | |
|
Deferred revenue
|
| | | | (9,964) | | | | | | 1,135,970 | | |
|
Net changes in non-working capital
|
| | | $ | (390,169) | | | | | $ | 1,179,059 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Fair value of compensation brokers warrants
|
| | | $ | 129,091 | | | | | $ | 10,265 | | |
|
Residual value allocated to warrants
|
| | | | 263,584 | | | | | | 426,663 | | |
|
Fair value of warrants allocated to share capital on expiry
|
| | | | — | | | | | | (312,816) | | |
|
Transfer of reserves on exercise of RSUs
|
| | | | 374,067 | | | | | | 246,518 | | |
|
Stock based compensation recorded in cost of revenue
|
| | | | 20,814 | | | | | | — | | |
|
Reclassification from reserves upon warrant exercised
|
| | | | — | | | | | | 87,367 | | |
|
Transfer from inventory to PP&E
|
| | | | 85,803 | | | | | | — | | |
|
Intangibles capitalized to inventory
|
| | | | 47,710 | | | | | | — | | |
| | | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
G&A Salaries
|
| | | $ | 385,401 | | | | | $ | 171,686 | | | | | $ | 1,061,266 | | | | | $ | 485,108 | | |
|
G&A Stock-based compensation
|
| | | | 166,095 | | | | | | 77,548 | | | | | | 693,419 | | | | | | 136,004 | | |
|
G&A Consulting fees(1)
|
| | | | — | | | | | | 24,192 | | | | | | — | | | | | | 72,788 | | |
| | | | | $ | 551,496 | | | | | $ | 273,426 | | | | | $ | 1,754,685 | | | | | $ | 693,901 | | |
| | | |
Amounts
CAD dollars |
| |||
|
Financial assets denominated in foreign currencies
|
| | | $ | 182,454 | | |
|
Financial liabilities denominated in foreign currencies
|
| | | | (643,290) | | |
|
Net exposure
|
| | | $ | (460,836) | | |
| | | |
For the nine months ended September 30, 2025
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 909,407 | | | | | | 854,849 | | | | | | 1,764,256 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,112,884 | | | | | | 1,493,636 | | | | | | 3,606,520 | | |
|
Net loss for the year
|
| | | | (4,338,868) | | | | | | (3,021,690) | | | | | | (3,149,648) | | | | | | (10,510,206) | | |
| | | |
For the three months ended September 30, 2025
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 129,049 | | | | | | 150,000 | | | | | | 279,049 | | |
|
Cost of revenue
|
| | | | — | | | | | | 838,101 | | | | | | 394,939 | | | | | | 1,233,040 | | |
|
Net loss for the year
|
| | | | (937,181) | | | | | | (1,161,222) | | | | | | (869,361) | | | | | | (2,967,764) | | |
| | | |
For the nine months ended September 30, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 1,447,532 | | | | | | 1,250,000 | | | | | | 2,697,532 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,408,789 | | | | | | 1,796,912 | | | | | | 4,205,701 | | |
|
Net loss for the year
|
| | | | (1,696,754) | | | | | | (1,987,849) | | | | | | (2,745,124) | | | | | | (6,429,727) | | |
| | | |
For the three months ended September 30, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 650,000 | | | | | | 466,944 | | | | | | 1,116,944 | | |
|
Cost of revenue
|
| | | | — | | | | | | 886,225 | | | | | | 979,947 | | | | | | 1,866,172 | | |
|
Net loss for the year
|
| | | | (488,065) | | | | | | (816,952) | | | | | | (1,128,172) | | | | | | (2,433,189) | | |
| |
Exhibit
No. |
| |
Description
|
|
| | 1.1* | | | Form of Underwriting Agreement | |
| | 3.1** | | | | |
| | 5.1* | | | Opinion of McMillan LLP | |
| | 10.1** | | | | |
| | 10.2# | | | | |
| | 10.3# | | | | |
| | 10.4 | | | | |
| | 10.5 | | | | |
| | 10.6 | | | | |
| | 10.7# | | | | |
| | 10.8 | | | | |
| | 10.9 | | | | |
| | 10.10 | | | | |
| | 10.11# | | | | |
| | 10.12** | | | | |
| | 10.13** | | | | |
| | 10.14** | | | |
| |
Exhibit
No. |
| |
Description
|
|
| | 10.15** | | | | |
| | 10.16** | | | | |
| | 10.17** | | | | |
| | 10.18 | | | License Agreement, dated as of March 18, 2021, between DrawDown Detection, Inc. and Battelle Memorial Institute | |
| | 10.19 | | | Amendment No. 1 to License Agreement, dated April 6, 2022, between DrawDown Detection, Inc. and Battelle Memorial Institute | |
| | 10.20 | | | | |
| |
10.21**+
|
| | | |
| |
10.22**+
|
| | | |
| |
10.23**+
|
| | | |
| | 10.24 | | | | |
| | 21.1** | | | | |
| | 23.1 | | | | |
| | 23.2* | | | Consent of McMillan LLP (included in Exhibit 5.1) | |
| | 24.1** | | | | |
| | 99.1 | | | Consent of William W. Hamilton, to be named as a Director Nominee | |
| | 107 | | | |
| | | | | LIBERTY DEFENSE HOLDINGS, LTD. | |
| | | | |
By:
/s/ William Frain
Name: William Frain
Title: Chief Executive Officer |
|
| |
SIGNATURE
|
| |
TITLE
|
| |
DATE
|
|
| |
/s/ William Frain
William Frain
|
| |
Chief Executive Officer, Director
(Principal Executive Officer) |
| |
March 6, 2026
|
|
| |
*
Omar Garcia Abrego
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
March 6, 2026
|
|
| |
*
Jason Burinescu
|
| | Executive Chairman | | |
March 6, 2026
|
|
| |
*
Linda Jacksta
|
| | Director | | |
March 6, 2026
|
|
| |
*
Arjun Grewal
|
| | Director | | |
March 6, 2026
|
|
| |
*By:
/s/ William Frain
William Frain
Attorney-in-Fact |
| | | | | | |
| |
/s/ William Frain
|
| | | | |||
| | Name: | | | William Frain | | | | |
| | Title: | | |
Chief Executive Officer
|
| | ||