v3.25.4
Schedule I - Condensed Financial Information of Parent Company (Tables)
12 Months Ended
Dec. 31, 2025
Notes Tables  
Condensed Balance Sheet [Table Text Block]
  

December 31, 2025

  December 31, 2024 
         

Assets

        

Cash and cash equivalents

 $19,350  $7,634 

Prepaid expenses and deposits

  582   711 

Income taxes recoverable

  714   571 

Investment in non-controlled entities

  2,012   2,012 

Intangible assets

  -   59 

Total Assets

  22,658   10,987 
         

Liabilities

        

Accrued liabilities

  1,483   1,611 

Income taxes payable

  143   - 

Customer deposits

  -   188 

Equity in net deficit of subsidiaries

  84,666   20,373 

Due to related parties

  88,520   72,370 

Deferred tax liability

  12,046   11,745 

Total Liabilities

  186,858   106,287 
         

Equity

        

Share capital

  38,308   36,581 

Additional paid-in capital

  23,526   19,241 

Accumulated surplus (deficit)

  (225,977)  (150,158)

Accumulated other comprehensive Income

  (57)  (964)

Total Equity

  (164,200)  (95,300)

Total Liabilities and Equity

 $22,658  $10,987 
Condensed Income Statement [Table Text Block]
  

For the year ended December 31,

 
  

2025

  

2024

  

2023

 
             

Income (loss) of equity method investments

 $(67,105) $(99,393) $(101,352)

Operating expenses

  (8,487)  (8,726)  (8,192)

Interest income (expense)

  -   1   1,016 

Income tax recovery

  (227)  (1,742)  12,331 

Net income (loss)

  (75,819)  (109,860)  (96,197)

Other comprehensive income (loss) - Parent Company

  -   -   (848)

Other comprehensive income (loss) - Subsidiaries

  907   (2,692)  1,792 

Comprehensive income (loss)

 $(74,912) $(112,552) $(95,253)
Condensed Cash Flow Statement [Table Text Block]
  

For the year ended December 31,

 
  

2025

  

2024

  

2023

 
             

Operating activities

            

Net income (loss)

 $(75,819) $(109,860) $(96,197)

Non-cash items affecting net income

            

Stock-based compensation

  4,107   5,288   6,035 

Deferred income taxes (recovery)

  301   755   (11,804)

Amortization of discontinued cash flow hedge from Accumulated other income

  -   -   (1,144)

Loss (gain) on change in the fair value of forward contracts

  -   -   1,624 

Undistributed earnings of equity method investments

  67,105   99,393   101,352 

Changes in non-cash balances related to operations

            

Accounts receivable

  -   -   381 

Prepaid expenses and deposits

  128   (99)  (82)

Income taxes recoverable

  (143)  (63)  1,208 

Income taxes payable

  143   -   - 

Accounts payable

  -   (147)  (492)

Accrued liabilities

  (127)  1,151   195 

Customer deposits

  (188)  187   - 

Cash from operating activities

  (4,493)  (3,395)  1,076 
             

Financing activities

            

Net proceeds received from (paid to) subsidiaries

  16,150   3,978   2,078 

Cash from financing activities

  16,150   3,978   2,078 
             

Investing activities

            

Transfer of intangible assets

  59   -   - 

Cash from investing activities

  59   -   - 
             

Increase (decrease) in cash and cash equivalents

  11,716   583   3,154 
             

Cash and cash equivalents, beginning of period

  7,634   7,051   3,897 

Cash and cash equivalents, end of year

 $19,350  $7,634  $7,051