v3.26.1
Note 8 - Convertible Notes, Embedded Derivatives and Pre-Funded Warrants (Tables)
3 Months Ended
Mar. 31, 2026
Notes Tables  
Convertible Debt [Table Text Block]

Convertible debenture terms

 

January Debenture

   

February Debenture

   

March Debenture

 

Issue date

 

Jan. 26, 2026

   

Feb. 19, 2026

   

Mar. 10, 2026

 

Principal amount

  $ 600,000     $ 750,000     $ 3,000,000  

Maturity

 

Jan. 26, 2027

   

Feb. 19, 2027

   

Mar. 10, 2027

 

Interest rate

 

12%; 18% upon event of default

   

12%; 18% upon event of default

   

12%; 18% upon event of default

 

Fixed conversion price

  $ 18.75     $ 18.75     $ 18.75  

Variable conversion price

 

85% of lowest daily VWAP over seven trading days, subject to floor

   

85% of lowest daily VWAP over seven trading days, subject to floor

   

85% of lowest daily VWAP over seven trading days, subject to floor

 

Floor price

  $ 1.42     $ 1.45     $ 1.39  
Schedule of Debt [Table Text Block]
Convertible debt, warrant and related financial statement presentation reconciliation (USD in thousands)  

Amount, KUSD

 
Balance Sheet March 31, 2026      

Gross convertible notes payable

    4,350  

Unamortized debt discount

    (3,651 )

Convertible notes payable, net of discount

    699  

Embedded conversion derivative liability

    3,708  

Accrued interest payable

    44  

Pre-funded warrant APIC (equity)

    1,420  
Income Statement Months Ended March 31, 2026        
Day-one loss on derivative liability     (1,083 )
Gain on change in fair value of embedded derivatives     591  

Coupon interest expense

    (44 )

Debt discount amortization expense

    (62 )

Total interest expense

    113