v3.26.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets    
Cash and Cash Equivalents $ 2,747 $ 1,810
Accounts receivable, net 194 121
Prepaid expenses and deposits 978 697
Inventory 108 0
Total current assets 4,027 2,628
Non current assets    
Prepaid expenses and deposits 268 1,657
Equipment, net 146 136
Intangible assets, net 861 180
Goodwill 5,175 0
Total non current assets 6,450 1,973
TOTAL ASSETS 10,477 4,601
Current liabilities    
Accounts payable 1,347 1,816
Deferred revenue 228 13
Convertible promissory note, net of unamortized discount 0 694
Earn-out liability 478 0
Derivative liability 0 827
Total current liabilities 2,819 4,976
Non current liabilities    
Deferred revenue 21 0
TOTAL LIABILITIES 2,840 4,976
COMMITMENTS AND CONTINGENCIES (See Note 14)
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred shares, $0.0001 par value: 1,000,000 shares authorized – 2025 and 2024; Nil issued and outstanding at December 31, 2025 and 2024, respectively 0 0
Common shares, $0.0001 par value: 5,000,000,000 shares authorized – 2025 and 2024; 13,964,367 and 8,122,060 issued and outstanding at December 31, 2025 and 2024, respectively 1 0
Additional paid-in capital 119,251 86,709
Accumulated deficit (111,615) (87,084)
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) 7,637 (375)
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 10,477 4,601
Related Party [Member]    
Current liabilities    
Accrued liabilities $ 766 $ 1,626