Income Taxes (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Income Taxes |
|
| Summary of income taxes components |
| | | | | | | December 31, | | December 31, | | 2025 | | 2024 | Current income tax expense: | | | | | | U.S. Federal | $ | 46 | | $ | — | U.S. State | | — | | | — | Canada | | — | | | — | Foreign | | 104 | | | 125 | Total current expense | $ | 150 | | $ | 125 | | | | | | | Deferred income tax benefit : | | | | | | U.S. Federal | $ | (192) | | | (638) | U.S. State | | (236) | | | (44) | Canada | | — | | | — | Foreign | | — | | | — | Total deferred expense | $ | (428) | | $ | (682) | | | | | | | Total income tax benefit | $ | (278) | | $ | (557) | | | | | | | Loss before income taxes: | | | | | | United States | $ | (82,889) | | $ | (48,380) | Canada | | — | | | — | Foreign | | 753 | | | 841 | Total loss before income taxes | $ | (82,136) | | $ | (47,539) |
|
| Schedule of effective income tax rate reconciliation |
| | | | | | | December 31, | | | | | 2025 | | Percentages | Income tax expense at Canada federal statutory tax rate | $ | (12,320) | | 15.0 | % | State and local income tax, net of federal income tax effect | | — | | — | | Foreign tax effects | | | | | | Other jurisdictions | | (8) | | — | | United States | | — | | | | State and local income tax, net of federal income tax effect | | — | | — | | Statutory tax rate difference | | (4,973) | | 6.1 | | Goodwill impairment | | 9,014 | | (11.0) | | Valuation allowance | | 7,810 | | (9.5) | | Other reconciling items | | 199 | | (0.2) | | Total income tax benefit | $ | (278) | | 0.3 | % |
| | | | December 31, | | 2024 | Loss before income taxes | $ | (47,539) | Expected income tax (recovery) expense | | (10,934) | Difference in foreign tax rates | | 684 | State taxes and other adjustments | | (44) | Changes in stock-based compensation | | — | Foreign accrual property income | | 918 | Stock-based compensation and non-deductible expenses | | 2,487 | Prior period adjustment | | 3,280 | Change in valuation allowance | | 3,052 | Total income tax benefit | $ | (557) |
|
| Schedule of deferred taxes |
| | | | | | | | | December 31, | | December 31, | | | 2025 | | 2024 | Deferred tax assets | | | | | | | Intangible assets - licenses | | $ | 4,236 | | $ | 4,236 | Share issuance costs | | | — | | | 655 | Reserves | | | 1,428 | | | 1,225 | Non-capital loss carried forward - Canada | | | 6,513 | | | 6,419 | Net operating losses carried forward - US | | | 19,859 | | | 13,864 | Investment tax credits | | | 165 | | | 165 | Lease liabilities | | | 520 | | | 428 | Stock-based compensation | | | 4,452 | | | 3,885 | Other | | | 2,321 | | | 2,999 | Total deferred tax assets | | $ | 39,494 | | $ | 33,876 | | | | | | | | Deferred tax liabilities | | | | | | | Property and equipment | | | (2,338) | | | (2,795) | ROU assets | | | (482) | | | (380) | Intangibles | | | (723) | | | (3,797) | Other | | | (43) | | | (42) | Total deferred tax liabilities | | $ | (3,586) | | $ | (7,014) | Less: valuation allowance | | | (35,935) | | | (27,318) | Deferred tax liability, net | | $ | (27) | | $ | (456) |
|
| Summary of operating loss carryforwards |
No deferred tax asset has been recognized for Canada, as it is not more likely than not to be realized. Consequently, a valuation allowance has been applied against the net deferred tax asset. The Canadian non-capital loss carry forwards expire as noted in the table below. | | | | 2039 | | $ | 919 | 2040 | | | 1,706 | 2041 | | | 2,215 | 2042 | | | 1,579 | 2043 | | | — | 2044 | | | — | 2045 | | | 94 | Total | | $ | 6,513 |
The Company’s US federal net-operating income tax losses expire as follows: | | | | 2035 | | $ | 180 | 2036 | | | 323 | 2037 | | | 812 | Indefinitely (subject to 80% limitation) | | | 19,901 | Derecognized under Section 382 | | | (3,814) | Total | | $ | 17,402 |
|
| Schedule of income taxes paid by jurisdiction |
| | | | December 31, | | 2025 | Japan | $ | 5 | Switzerland | | 148 | Total income taxes paid | $ | 153 |
|