| Summary of Long Term Debt Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leasing
Facilities |
|
|
Convertible
Debentures |
|
|
BDC
Loan |
|
|
Total Debt |
|
Balance at January 1, 2025 |
|
|
373 |
|
|
|
21,979 |
|
|
|
- |
|
|
|
22,352 |
|
Accretion of issue costs |
|
|
- |
|
|
|
338 |
|
|
|
- |
|
|
|
338 |
|
Accrued interest |
|
|
28 |
|
|
|
1,384 |
|
|
|
- |
|
|
|
1,412 |
|
Interest payments |
|
|
(28 |
) |
|
|
(1,394 |
) |
|
|
- |
|
|
|
(1,422 |
) |
Principal repayments |
|
|
(81 |
) |
|
|
(314 |
) |
|
|
- |
|
|
|
(395 |
) |
Gain on extinguishment |
|
|
- |
|
|
|
(24 |
) |
|
|
- |
|
|
|
(24 |
) |
Exchange differences |
|
|
17 |
|
|
|
1,101 |
|
|
|
- |
|
|
|
1,118 |
|
Balance at December 31, 2025 |
|
|
309 |
|
|
|
23,070 |
|
|
|
- |
|
|
|
23,379 |
|
Current portion of long-term debt and accrued interest |
|
|
89 |
|
|
|
23,070 |
|
|
|
- |
|
|
|
23,159 |
|
Long-term debt |
|
|
220 |
|
|
|
- |
|
|
|
- |
|
|
|
220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2026 |
|
|
309 |
|
|
|
23,070 |
|
|
|
- |
|
|
|
23,379 |
|
Issuances |
|
|
- |
|
|
|
- |
|
|
|
6,908 |
|
|
|
6,908 |
|
Accretion of issue costs |
|
|
- |
|
|
|
89 |
|
|
|
22 |
|
|
|
111 |
|
Accrued interest |
|
|
12 |
|
|
|
396 |
|
|
|
135 |
|
|
|
543 |
|
Interest payments |
|
|
(12 |
) |
|
|
(690 |
) |
|
|
(134 |
) |
|
|
(836 |
) |
Principal repayments |
|
|
(43 |
) |
|
|
(12,043 |
) |
|
|
(300 |
) |
|
|
(12,386 |
) |
Exchange differences |
|
|
(10 |
) |
|
|
(451 |
) |
|
|
(133 |
) |
|
|
(594 |
) |
Balance at June 30, 2026 |
|
|
256 |
|
|
|
10,371 |
|
|
|
6,498 |
|
|
|
17,125 |
|
Current portion of long-term debt and accrued interest |
|
|
90 |
|
|
|
10,371 |
|
|
|
1,759 |
|
|
|
12,220 |
|
Long-term debt |
|
|
166 |
|
|
|
- |
|
|
|
4,739 |
|
|
|
4,905 |
|
|
| Schedule Of Principal Maturities Of The BDC Loan |
The following table includes principal maturities of the BDC Loan at June 30, 2026:
|
|
|
|
|
|
|
BDC
Loan |
|
2026 |
|
|
586 |
|
2027 |
|
|
1,173 |
|
2028 |
|
|
1,173 |
|
2029 |
|
|
1,173 |
|
2030 |
|
|
1,173 |
|
Thereafter |
|
|
1,564 |
|
Total |
|
|
6,842 |
|
|