Note 11 - Convertible Note Arrangement and Royalty (Details Textual)
|
|
|
|
|
|
|
|
|
|
|
10 Months Ended |
12 Months Ended |
|
|
|
|
|
|
|
|
|
Oct. 29, 2025 |
Oct. 22, 2025
CAD ($)
$ / shares
shares
|
Jan. 01, 2025 |
Nov. 27, 2024
CAD ($)
$ / shares
shares
|
Nov. 27, 2024
USD ($)
$ / shares
shares
|
Aug. 28, 2024 |
Mar. 21, 2024
CAD ($)
$ / shares
shares
|
Mar. 21, 2024
USD ($)
shares
|
Feb. 27, 2024
$ / shares
|
Feb. 12, 2024 |
Jan. 15, 2024 |
Feb. 13, 2023
CAD ($)
shares
|
Oct. 22, 2025
CAD ($)
$ / shares
shares
|
Dec. 31, 2025
CAD ($)
$ / shares
|
Dec. 31, 2024
CAD ($)
|
Dec. 31, 2023
CAD ($)
|
Dec. 31, 2025
$ / shares
|
Oct. 22, 2025
USD ($)
$ / shares
shares
|
Oct. 21, 2025
USD ($)
|
Mar. 05, 2025 |
Dec. 31, 2024
$ / shares
|
Nov. 27, 2024
USD ($)
$ / shares
shares
|
Feb. 13, 2024
CAD ($)
|
Feb. 13, 2024
USD ($)
|
Jan. 31, 2024
$ / shares
|
Feb. 13, 2023
USD ($)
$ / shares
shares
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Royalty payments, cumulative cap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,000,000
|
$ 6,000,000
|
|
|
|
|
|
|
|
| Increase (decrease) through conversion of interest on convertible instruments, equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 543,000
|
$ 795,000
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from borrowings, classified as financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,706,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued, price per share (in dollars per share) | $ / shares |
|
|
|
|
|
|
|
|
$ 3.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of share options granted in share-based payment arrangement |
2,669,000
|
|
125,000
|
|
|
250,000
|
|
|
|
753,923
|
25,000
|
|
|
2,794,000
|
1,028,923
|
|
|
|
|
|
|
|
|
|
|
|
| Royalty term (Year) |
|
7 years
|
|
|
|
|
|
|
|
|
|
|
7 years
|
|
|
|
|
7 years
|
5 years
|
|
|
|
|
|
|
|
| Ordinary shares [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase (decrease) in number of shares outstanding, issue of equity (in shares) | shares |
|
|
|
460,405
|
460,405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuing shares |
|
|
|
$ 1,401,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued, price per share (in dollars per share) | $ / shares |
|
|
|
|
$ 2.172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price per share purchasable by warrants (in CAD per share) | $ / shares |
|
$ 1.25
|
|
|
|
|
|
|
|
|
|
|
$ 1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The 2028 warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrants or rights, number of securities called by warrants or rights 1 (in shares) | shares |
|
|
|
|
|
|
|
|
|
|
|
2,699,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,699,014
|
| Warrants and rights outstanding, term 1 (Year) |
|
|
|
|
|
|
|
|
|
|
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, exercise price (in dollars per share) | (per share) |
|
|
|
$ 3.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4
|
$ 9.92
|
| Class of warrant or right, acceleration clause, period (Day) |
|
|
|
30 days
|
30 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, acceleration clause, stock price trigger (in CAD per share) | $ / shares |
|
|
|
$ 3.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, threshold percentage of stock price trigger |
|
|
|
20.00%
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, acceleration clause, threshold consecutive trading days |
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
| Class of warrant or right, acceleration clause, period before reduced term after trigger (Day) |
|
|
|
7 days
|
7 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments outstanding in share-based payment arrangement |
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
2,699,014
|
|
|
|
|
|
| The 2027 warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrants or rights, number of securities called by warrants or rights 1 (in shares) | shares |
|
|
|
1,136,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,136,364
|
|
|
|
|
| Warrants and rights outstanding, term 1 (Year) |
|
|
|
2 years
|
2 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, exercise price (in dollars per share) | $ / shares |
|
|
|
$ 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price (in CAD per share) | $ / shares |
|
|
|
$ 2.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments granted in share-based payment arrangement |
|
|
|
1,136,364
|
1,136,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average fair value at measurement date, other equity instruments granted |
|
|
|
$ 1,221,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The 2027 warrants [member] | Interest rate, measurement input [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant unobservable input, liabilities |
|
|
|
0.032
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.032
|
|
|
|
|
| The 2027 warrants [member] | Historical volatility for shares, measurement input [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant unobservable input, liabilities |
|
|
|
0.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.70
|
|
|
|
|
| The 2027 warrants [member] | Expected dividends, measurement input [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant unobservable input, liabilities |
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
| Warrants issued on August 23, 2023 [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, exercise price (in dollars per share) | $ / shares |
|
|
|
$ 6.84
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| New equity offering warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, exercise price (in dollars per share) | $ / shares |
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments outstanding in share-based payment arrangement |
|
|
|
|
|
|
|
|
|
|
|
|
|
101,041,712
|
|
|
|
|
|
|
0
|
|
|
|
|
|
| Number of other equity instruments granted in share-based payment arrangement |
|
|
|
|
|
|
|
|
|
|
|
|
|
46,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrants or rights, shares issuable per warrant (in shares) | shares |
|
1
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
| Price per share purchasable by warrants (in CAD per share) | $ / shares |
|
$ 1.25
|
|
|
|
|
|
|
|
|
|
|
$ 1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average fair value at measurement date, other equity instruments granted |
|
$ 79,562
|
|
|
|
|
|
|
|
|
|
|
$ 79,562
|
$ 28,410
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average share price, other equity instruments granted (in CAD per share) | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
$ 2.31
|
$ 1.11
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expected volatility, other equity instruments granted |
|
|
|
|
|
|
|
|
|
|
|
|
87.00%
|
90.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Risk free interest rate, other equity instruments granted |
|
|
|
|
|
|
|
|
|
|
|
|
2.39%
|
2.81%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-funded warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments outstanding in share-based payment arrangement |
|
|
|
|
|
|
|
|
|
|
|
|
|
26,405,657
|
|
|
|
|
|
|
0
|
|
|
|
|
|
| Number of other equity instruments granted in share-based payment arrangement |
|
|
|
|
|
|
|
|
|
|
|
|
|
31,735,657
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments exercised or vested in share-based payment arrangement |
|
|
|
|
|
|
|
|
|
|
|
|
|
5,330,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nominal exercise price (in CAD per share) | $ / shares |
|
$ 0.000001
|
|
|
|
|
|
|
|
|
|
|
$ 0.000001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average fair value at measurement date, other equity instruments granted |
|
$ 73,309,000
|
|
|
|
|
|
|
|
|
|
|
$ 73,309,000
|
$ 29,309,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| New equity offering [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments granted in share-based payment arrangement |
|
46,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of share options granted in share-based payment arrangement |
|
46,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Units issued, shares issuable per unit (in shares) | shares |
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The 2028 notes [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notional amount |
|
|
|
|
|
|
|
|
|
|
|
$ 68,049,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 51,000,000
|
| Borrowings, interest rate |
|
|
|
|
|
|
|
8.99%
|
|
|
|
8.99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.99%
|
| Borrowings, covenant, percentage of royalty on operating revenue for first twelve months |
|
|
|
|
|
|
|
|
|
|
|
0.60%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings, covenant, percentage of royalty on revenue from refinery from second to fifth years |
|
|
|
|
|
|
|
|
|
|
|
0.60%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Royalty payments, cumulative cap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 6,000,000
|
| Increase (decrease) through conversion of interest on convertible instruments, equity |
|
|
|
|
|
|
$ 543
|
$ 401
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase (decrease) in number of shares outstanding, conversion of interest on convertible instruments (in shares) | shares |
|
|
|
|
|
|
210,760
|
210,760
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings, covenant, minimum liquidity balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
| Proceeds from borrowings, classified as financing activities |
|
|
|
$ 9,157,000
|
$ 6,521,000
|
|
|
|
|
|
|
|
|
$ 0
|
$ 0
|
68,049,000
|
|
|
|
|
|
|
|
|
|
|
| Shares issued, price per share (in dollars per share) | $ / shares |
|
|
|
|
|
|
$ 2.5756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price (in CAD per share) | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1.66
|
|
|
|
$ 1.807
|
|
|
|
|
|
| Borrowings, Deferred Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.25%
|
|
|
|
|
|
|
| Borrowings |
|
|
|
|
|
|
|
$ 51,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The 2028 notes [member] | Interest rate, measurement input [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant unobservable input, liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.03509
|
|
|
|
|
|
|
0.04393
|
|
|
|
|
|
| The 2028 notes [member] | Historical volatility for shares, measurement input [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant unobservable input, liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
1.05
|
|
|
|
|
|
|
0.63
|
|
|
|
|
|
| The 2028 notes [member] | Credit spread, measurement input [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant unobservable input, liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.274
|
|
|
|
|
|
|
0.263
|
|
|
|
|
|
| The 2027 notes [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notional amount |
|
|
|
$ 5,615,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,000,000
|
|
|
|
|
| Borrowings, interest rate |
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
| Borrowings, covenant, minimum liquidity balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
|
|
| Proceeds from borrowings, classified as financing activities |
|
|
|
|
4,000,000
|
|
|
|
|
|
|
|
|
$ 0
|
5,498,000
|
0
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuing shares |
|
|
|
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings, convertible, number of equity instruments upon conversion (in shares) | shares |
|
|
|
240,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
240,211
|
|
|
|
|
| Borrowings, convertible, principal amount denomination for conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
| Borrowings, convertible, conversion price (in dollars per share) | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2.4978
|
|
|
|
|
| Borrowings, Deferred Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
| The 2027 notes [member] | Ordinary shares [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase (decrease) in number of shares outstanding, issue of equity (in shares) | shares |
|
|
|
443,225
|
443,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity exchange [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of debt, percent of debt converted |
|
60.00%
|
|
|
|
|
|
|
|
|
|
|
60.00%
|
|
|
|
|
60.00%
|
|
|
|
|
|
|
|
|
| Conversion of debt, price per unit for conversion (in CAD per share) | $ / shares |
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity exchange [member] | New equity offering warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments granted in share-based payment arrangement |
|
|
|
|
|
|
|
|
|
|
|
|
|
55,041,712
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equitized notes [member |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued (in shares) | shares |
|
55,041,712
|
|
|
|
|
|
|
|
|
|
|
55,041,712
|
|
|
|
|
55,041,712
|
|
|
|
|
|
|
|
|
| Equitized notes [member | Ordinary shares [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued (in shares) | shares |
|
23,306,055
|
|
|
|
|
|
|
|
|
|
|
23,306,055
|
|
|
|
|
23,306,055
|
|
|
|
|
|
|
|
|
| Equitized notes [member | New equity offering warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments outstanding in share-based payment arrangement |
|
55,041,712
|
|
|
|
|
|
|
|
|
|
|
55,041,712
|
|
|
|
|
55,041,712
|
|
|
|
|
|
|
|
|
| Equitized notes [member | Pre-funded warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of other equity instruments granted in share-based payment arrangement |
|
31,735,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rolled notes [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of debt, percent of debt converted |
|
40.00%
|
|
|
|
|
|
|
|
|
|
|
40.00%
|
|
|
|
|
40.00%
|
|
|
|
|
|
|
|
|
| Common shares equal to principle amount, percent |
|
12.50%
|
|
|
|
|
|
|
|
|
|
|
12.50%
|
|
|
|
|
12.50%
|
|
|
|
|
|
|
|
|
| Debt exchange per share (in dollars per share) | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.9
|
|
|
|
|
|
|
|
|
| Rolled notes [member] | Ordinary shares [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued (in shares) | shares |
|
3,822,341
|
|
|
|
|
|
|
|
|
|
|
3,822,341
|
|
|
|
|
3,822,341
|
|
|
|
|
|
|
|
|
| Equity exchange, conversion of 2028 and 2027 notes into equity [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ownership of shares, percent |
|
9.90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Term loan [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notional amount |
|
$ 38,902
|
|
|
|
|
|
|
|
|
|
|
$ 38,902
|
|
|
|
|
$ 27,795
|
|
|
|
|
|
|
|
|
| Borrowings, interest rate |
|
12.80%
|
|
|
|
|
|
|
|
|
|
|
12.80%
|
|
|
|
|
12.80%
|
|
|
|
|
|
|
|
|
| Borrowings, covenant, minimum liquidity balance |
|
$ 15,000,000
|
|
|
|
|
|
|
|
|
|
|
$ 15,000,000
|
|
|
|
|
|
|
|
|
|
$ 2,000,000
|
|
|
|
| Fair value of borrowing |
|
37,258,000
|
|
|
|
|
|
|
|
|
|
|
37,258,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The 2028 and 2027 notes [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of borrowing |
|
(37,258,000)
|
|
|
|
|
|
|
|
|
|
|
(37,258,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain (loss) from extinguishment of debt before transaction costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ (168,183,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
| The 2028 and 2027 notes [member] | New equity offering warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average fair value at measurement date, other equity instruments granted |
|
79,562,000
|
|
|
|
|
|
|
|
|
|
|
79,562,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The 2028 and 2027 notes [member] | Pre-funded warrants [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average fair value at measurement date, other equity instruments granted |
|
$ 73,309,000
|
|
|
|
|
|
|
|
|
|
|
$ 73,309,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-term bridge loan [member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Statement Line Items [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrowings, interest rate |
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
| Proceeds from borrowings, classified as financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,784,000
|
$ 0
|
$ 0
|
|
|
|
|
|
|
|
|
|
|
| Borrowings |
|
$ 2,784,000
|
|
|
|
|
|
|
|
|
|
|
$ 2,784,000
|
|
|
|
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
| Repayments of current borrowings |
|
$ 2,856,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|