0002121708 IMRICOR MEDICAL SYSTEMS INC false --12-31 Q3 2026 0.0001 0.0001 25,000,000 25,000,000 0 0 0.0001 0.0001 535,000,000 535,000,000 358,650,622 358,650,622 320,947,028 320,947,028 0 0 15 373,333 1,085,753 2 2,325,000 2,675,000 0.2563 5 5 30 560,000,000 535,000,000 25,000,000 4 10 10 0 0 0 1 1 false false false false 00021217082026-01-012026-09-30 xbrli:shares 00021217082026-11-12 thunderdome:item iso4217:USD 00021217082026-09-30 00021217082025-12-31 0002121708us-gaap:OptionMember2026-09-30 0002121708us-gaap:OptionMember2025-12-31 0002121708imri:WarrantLiabilityMember2026-09-30 0002121708imri:WarrantLiabilityMember2025-12-31 iso4217:USDxbrli:shares 00021217082026-07-012026-09-30 00021217082025-07-012025-09-30 00021217082025-01-012025-09-30 0002121708us-gaap:OptionMember2026-07-012026-09-30 0002121708us-gaap:OptionMember2025-07-012025-09-30 0002121708us-gaap:OptionMember2026-01-012026-09-30 0002121708us-gaap:OptionMember2025-01-012025-09-30 0002121708us-gaap:DerivativeMember2026-07-012026-09-30 0002121708us-gaap:DerivativeMember2025-07-012025-09-30 0002121708us-gaap:DerivativeMember2026-01-012026-09-30 0002121708us-gaap:DerivativeMember2025-01-012025-09-30 0002121708us-gaap:CommonStockMember2025-12-31 0002121708us-gaap:AdditionalPaidInCapitalMember2025-12-31 0002121708us-gaap:RetainedEarningsMember2025-12-31 0002121708us-gaap:CommonStockMember2026-01-012026-03-31 0002121708us-gaap:AdditionalPaidInCapitalMember2026-01-012026-03-31 0002121708us-gaap:RetainedEarningsMember2026-01-012026-03-31 00021217082026-01-012026-03-31 0002121708us-gaap:CommonStockMember2026-03-31 0002121708us-gaap:AdditionalPaidInCapitalMember2026-03-31 0002121708us-gaap:RetainedEarningsMember2026-03-31 00021217082026-03-31 0002121708us-gaap:CommonStockMember2026-04-012026-06-30 0002121708us-gaap:AdditionalPaidInCapitalMember2026-04-012026-06-30 0002121708us-gaap:RetainedEarningsMember2026-04-012026-06-30 00021217082026-04-012026-06-30 0002121708us-gaap:CommonStockMember2026-06-30 0002121708us-gaap:AdditionalPaidInCapitalMember2026-06-30 0002121708us-gaap:RetainedEarningsMember2026-06-30 00021217082026-06-30 0002121708us-gaap:CommonStockMember2026-07-012026-09-30 0002121708us-gaap:AdditionalPaidInCapitalMember2026-07-012026-09-30 0002121708us-gaap:RetainedEarningsMember2026-07-012026-09-30 0002121708us-gaap:CommonStockMember2026-09-30 0002121708us-gaap:AdditionalPaidInCapitalMember2026-09-30 0002121708us-gaap:RetainedEarningsMember2026-09-30 0002121708us-gaap:CommonStockMember2024-12-31 0002121708us-gaap:AdditionalPaidInCapitalMember2024-12-31 0002121708us-gaap:RetainedEarningsMember2024-12-31 00021217082024-12-31 0002121708us-gaap:CommonStockMember2025-01-012025-03-31 0002121708us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-31 0002121708us-gaap:RetainedEarningsMember2025-01-012025-03-31 00021217082025-01-012025-03-31 0002121708us-gaap:CommonStockMember2025-03-31 0002121708us-gaap:AdditionalPaidInCapitalMember2025-03-31 0002121708us-gaap:RetainedEarningsMember2025-03-31 00021217082025-03-31 0002121708us-gaap:CommonStockMember2025-04-012025-06-30 0002121708us-gaap:AdditionalPaidInCapitalMember2025-04-012025-06-30 0002121708us-gaap:RetainedEarningsMember2025-04-012025-06-30 00021217082025-04-012025-06-30 0002121708us-gaap:CommonStockMember2025-06-30 0002121708us-gaap:AdditionalPaidInCapitalMember2025-06-30 0002121708us-gaap:RetainedEarningsMember2025-06-30 00021217082025-06-30 0002121708us-gaap:CommonStockMember2025-07-012025-09-30 0002121708us-gaap:AdditionalPaidInCapitalMember2025-07-012025-09-30 0002121708us-gaap:RetainedEarningsMember2025-07-012025-09-30 0002121708us-gaap:CommonStockMember2025-09-30 0002121708us-gaap:AdditionalPaidInCapitalMember2025-09-30 0002121708us-gaap:RetainedEarningsMember2025-09-30 00021217082025-09-30 0002121708us-gaap:USTreasuryBillSecuritiesMember2025-12-31 xbrli:pure 0002121708us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember2026-01-012026-09-30 0002121708us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerOneMember2026-01-012026-09-30 0002121708us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerTwoMember2026-01-012026-09-30 0002121708us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerThreeMember2026-01-012026-09-30 0002121708us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-09-30 0002121708us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerOneMember2025-01-012025-09-30 0002121708us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerTwoMember2025-01-012025-09-30 0002121708us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2026-01-012026-09-30 0002121708us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerOneMember2026-01-012026-09-30 0002121708us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerTwoMember2026-01-012026-09-30 0002121708us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerThreeMember2026-01-012026-09-30 0002121708us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-12-31 0002121708us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerOneMember2025-01-012025-12-31 0002121708us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerTwoMember2025-01-012025-12-31 0002121708us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberimri:CustomerThreeMember2025-01-012025-12-31 utr:Y 0002121708us-gaap:FurnitureAndFixturesMember2026-09-30 0002121708imri:LabAndProductionEquipmentMember2026-09-30 0002121708us-gaap:ComputerEquipmentMembersrt:MinimumMember2026-09-30 0002121708us-gaap:ComputerEquipmentMembersrt:MaximumMember2026-09-30 0002121708us-gaap:EmployeeStockOptionMember2026-07-012026-09-30 0002121708us-gaap:EmployeeStockOptionMember2025-07-012025-09-30 0002121708us-gaap:EmployeeStockOptionMember2026-01-012026-09-30 0002121708us-gaap:EmployeeStockOptionMember2025-01-012025-09-30 0002121708us-gaap:ConvertibleDebtSecuritiesMember2026-07-012026-09-30 0002121708us-gaap:ConvertibleDebtSecuritiesMember2025-07-012025-09-30 0002121708us-gaap:ConvertibleDebtSecuritiesMember2026-01-012026-09-30 0002121708us-gaap:ConvertibleDebtSecuritiesMember2025-01-012025-09-30 0002121708us-gaap:WarrantMember2026-07-012026-09-30 0002121708us-gaap:WarrantMember2025-07-012025-09-30 0002121708us-gaap:WarrantMember2026-01-012026-09-30 0002121708us-gaap:WarrantMember2025-01-012025-09-30 00021217082026-10-012026-09-30 utr:M 00021217082012-06-01 00021217082012-06-012012-06-01 00021217082013-12-31 00021217082016-10-31 0002121708imri:LicenseAgreementMember2026-09-30 0002121708imri:LicenseAgreementMember2025-12-31 0002121708us-gaap:ServiceMember2026-01-012026-09-30 0002121708us-gaap:ServiceMember2025-01-012025-09-30 0002121708us-gaap:ProductMember2026-01-012026-09-30 0002121708us-gaap:ProductMember2025-01-012025-09-30 0002121708imri:LiabilityWarrantsMember2026-09-30 0002121708us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2026-09-30 0002121708us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2026-09-30 0002121708us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2026-09-30 0002121708us-gaap:FairValueMeasurementsRecurringMember2026-09-30 0002121708imri:WarrantLiabilityMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2026-09-30 0002121708imri:WarrantLiabilityMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2026-09-30 0002121708imri:WarrantLiabilityMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2026-09-30 0002121708imri:WarrantLiabilityMemberus-gaap:FairValueMeasurementsRecurringMember2026-09-30 0002121708us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708us-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708us-gaap:OptionMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708us-gaap:OptionMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708us-gaap:OptionMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708us-gaap:OptionMemberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708imri:WarrantLiabilityMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708imri:WarrantLiabilityMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708imri:WarrantLiabilityMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708imri:WarrantLiabilityMemberus-gaap:FairValueMeasurementsRecurringMember2025-12-31 0002121708imri:BioscienceInnovationGrantMember2023-08-31 0002121708imri:TheDutchResearchAndDevelopmentActGrantMember2026-03-31 00021217082026-04-012026-09-30 0002121708us-gaap:ConvertibleDebtMemberus-gaap:RelatedPartyMember2026-09-30 0002121708us-gaap:FurnitureAndFixturesMember2025-12-31 0002121708imri:LabAndProductionEquipmentMember2025-12-31 0002121708us-gaap:ComputerEquipmentMember2026-09-30 0002121708us-gaap:ComputerEquipmentMember2025-12-31 0002121708imri:MriScannerMember2026-09-30 0002121708imri:MriScannerMember2025-12-31 0002121708us-gaap:LeaseholdImprovementsMember2026-09-30 0002121708us-gaap:LeaseholdImprovementsMember2025-12-31 0002121708imri:AccountsPayableBenchmarkMemberus-gaap:SupplierConcentrationRiskMember2026-09-30 0002121708imri:AccountsPayableBenchmarkMemberus-gaap:SupplierConcentrationRiskMemberimri:VendorOneMember2026-01-012026-09-30 0002121708imri:AccountsPayableBenchmarkMemberus-gaap:SupplierConcentrationRiskMember2025-12-31 0002121708imri:AccountsPayableBenchmarkMemberus-gaap:SupplierConcentrationRiskMemberimri:VendorOneMember2025-01-012025-12-31 0002121708imri:KahrFoundationMember2022-12-16 0002121708imri:SecuritiesPurchaseAgreementMember2022-12-16 0002121708imri:SecuritiesPurchaseAgreementMember2022-12-232022-12-23 0002121708imri:SecuritiesPurchaseAgreementMember2022-12-23 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2026-07-012026-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2025-07-012025-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2026-01-012026-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2025-01-012025-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2022-12-232022-12-23 0002121708imri:SecuritiesPurchaseAgreementMember2023-03-282023-03-28 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2026-07-012026-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2025-07-012025-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2026-01-012026-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2025-01-012025-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2023-03-282023-03-28 0002121708imri:SpaWarrantsMember2023-03-28 0002121708imri:SpaWarrantsMember2022-12-23 0002121708imri:SecuritiesPurchaseAgreementMember2026-06-30 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2025-06-30 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2024-12-31 0002121708imri:SecuritiesPurchaseAgreementMember2026-07-012026-09-30 0002121708imri:SecuritiesPurchaseAgreementMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheOneMember2025-09-30 0002121708imri:SecuritiesPurchaseAgreementTrancheTwoMember2025-09-30 0002121708imri:SpaWarrantsMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputExpectedDividendRateMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputExpectedDividendRateMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputPriceVolatilityMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputPriceVolatilityMembersrt:MinimumMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputPriceVolatilityMembersrt:MaximumMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MinimumMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MaximumMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MinimumMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputRiskFreeInterestRateMembersrt:MaximumMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputSharePriceMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputSharePriceMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputConversionPriceMembersrt:MinimumMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputConversionPriceMembersrt:MaximumMember2026-09-30 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputConversionPriceMembersrt:MinimumMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementMemberus-gaap:MeasurementInputConversionPriceMembersrt:MaximumMember2025-12-31 0002121708imri:SpaWarrantsMember2022-12-232022-12-23 0002121708imri:SpaWarrantsMember2023-03-282023-03-28 iso4217:AUD 0002121708us-gaap:LineOfCreditMemberimri:GemGlobalYieldGgyMember2023-07-06 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2026-06-30 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2025-06-30 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2025-12-31 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2024-12-31 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2026-07-012026-09-30 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2025-07-012025-09-30 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2026-01-012026-09-30 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2025-01-012025-09-30 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2026-09-30 0002121708us-gaap:DerivativeFinancialInstrumentsAssetsMember2025-09-30 0002121708imri:ChessDepositaryInterestsCdisMemberus-gaap:MeasurementInputPriceVolatilityMember2025-12-31 0002121708imri:ChessDepositaryInterestsCdisMemberus-gaap:MeasurementInputRiskFreeInterestRateMember2025-12-31 0002121708imri:ChessDepositaryInterestsCdisMemberus-gaap:MeasurementInputSharePriceMember2025-12-31 0002121708imri:GemGlobalYieldGgyMemberimri:CdiOptionsMember2023-07-06 iso4217:AUDxbrli:shares 0002121708imri:GemGlobalYieldGgyMemberimri:CdiOptionsMember2023-07-062023-07-06 0002121708imri:CdiOptionsMember2025-12-31 0002121708imri:CdiOptionsMember2026-09-30 0002121708imri:CdiOptionsMember2024-12-31 0002121708imri:CdiOptionsMember2025-09-30 0002121708imri:CdiOptionsMember2026-06-30 0002121708imri:CdiOptionsMember2025-06-30 0002121708imri:CdiOptionsMember2025-12-31 0002121708imri:CdiOptionsMember2024-12-31 0002121708imri:CdiOptionsMember2026-07-012026-09-30 0002121708imri:CdiOptionsMember2025-07-012025-09-30 0002121708imri:CdiOptionsMember2026-01-012026-09-30 0002121708imri:CdiOptionsMember2025-01-012025-09-30 0002121708imri:CdiOptionsMember2026-09-30 0002121708imri:CdiOptionsMember2025-09-30 0002121708us-gaap:OptionMemberus-gaap:MeasurementInputExpectedDividendRateMember2025-12-31 0002121708us-gaap:OptionMemberus-gaap:MeasurementInputPriceVolatilityMember2025-12-31 0002121708us-gaap:OptionMemberus-gaap:MeasurementInputRiskFreeInterestRateMember2025-12-31 0002121708us-gaap:OptionMemberus-gaap:MeasurementInputSharePriceMember2025-12-31 0002121708us-gaap:OptionMemberus-gaap:MeasurementInputConversionPriceMember2025-12-31 0002121708imri:CdiOptionsMember2025-02-012025-02-28 0002121708imri:CdiMemberimri:March2025OfferingMember2025-03-012025-03-31 0002121708imri:CdiMemberimri:March2025OfferingMember2025-03-31 0002121708imri:CdiOptionsMember2025-03-012025-03-31 0002121708us-gaap:EmployeeStockOptionMember2025-09-012025-09-30 0002121708us-gaap:EmployeeStockOptionMembersrt:MinimumMember2025-09-012025-09-30 0002121708us-gaap:EmployeeStockOptionMembersrt:MaximumMember2025-09-012025-09-30 0002121708imri:CdiMemberimri:May2026OfferingMember2026-05-012026-05-31 0002121708imri:CdiMemberimri:May2026OfferingMember2026-05-31 0002121708imri:CdiOptionsMember2026-07-012026-07-31 0002121708us-gaap:EmployeeStockOptionMember2026-08-012026-08-31 0002121708us-gaap:EmployeeStockOptionMembersrt:MinimumMember2026-08-012026-08-31 0002121708us-gaap:EmployeeStockOptionMembersrt:MaximumMember2026-08-012026-08-31 0002121708imri:WarrantsToPurchaseClassACommonStockMember2026-09-012026-09-30 0002121708imri:WarrantsToPurchaseClassACommonStockMember2026-09-30 0002121708imri:The2019PlanMember2019-02-14 0002121708imri:The2019PlanMember2026-05-07 0002121708imri:The2019PlanMember2026-09-30 0002121708imri:The2019PlanMember2026-01-012026-09-30 0002121708imri:The2019PlanMembersrt:ManagementMember2026-09-30 0002121708us-gaap:EmployeeStockOptionMemberimri:The2019PlanMember2026-01-012026-09-30 0002121708imri:The2019PlanMember2025-12-31 0002121708imri:The2019PlanMember2024-12-31 0002121708imri:The2019PlanMember2025-01-012025-09-30 0002121708imri:The2019PlanMember2025-09-30 0002121708us-gaap:EmployeeStockOptionMemberimri:The2019PlanMembersrt:MinimumMember2026-01-012026-09-30 0002121708us-gaap:EmployeeStockOptionMemberimri:The2019PlanMembersrt:MaximumMember2026-01-012026-09-30 0002121708us-gaap:EmployeeStockOptionMemberimri:The2019PlanMembersrt:MinimumMember2025-01-012025-09-30 0002121708us-gaap:EmployeeStockOptionMemberimri:The2019PlanMembersrt:MaximumMember2025-01-012025-09-30 0002121708us-gaap:EmployeeStockOptionMemberimri:The2019PlanMember2025-01-012025-09-30 0002121708us-gaap:CostOfGoodsAndServicesSold2026-07-012026-09-30 0002121708us-gaap:CostOfGoodsAndServicesSold2025-07-012025-09-30 0002121708us-gaap:CostOfGoodsAndServicesSold2026-01-012026-09-30 0002121708us-gaap:CostOfGoodsAndServicesSold2025-01-012025-09-30 0002121708us-gaap:SellingAndMarketingExpense2026-07-012026-09-30 0002121708us-gaap:SellingAndMarketingExpense2025-07-012025-09-30 0002121708us-gaap:SellingAndMarketingExpense2026-01-012026-09-30 0002121708us-gaap:SellingAndMarketingExpense2025-01-012025-09-30 0002121708us-gaap:ResearchAndDevelopmentExpense2026-07-012026-09-30 0002121708us-gaap:ResearchAndDevelopmentExpense2025-07-012025-09-30 0002121708us-gaap:ResearchAndDevelopmentExpense2026-01-012026-09-30 0002121708us-gaap:ResearchAndDevelopmentExpense2025-01-012025-09-30 0002121708us-gaap:GeneralAndAdministrativeExpense2026-07-012026-09-30 0002121708us-gaap:GeneralAndAdministrativeExpense2025-07-012025-09-30 0002121708us-gaap:GeneralAndAdministrativeExpense2026-01-012026-09-30 0002121708us-gaap:GeneralAndAdministrativeExpense2025-01-012025-09-30 0002121708imri:PerformanceBasedStockOptionsMemberimri:The2019PlanMember2026-01-012026-01-31 0002121708imri:PerformanceBasedStockOptionsMemberimri:The2019PlanMember2026-09-012026-09-30 0002121708imri:PerformanceBasedStockOptionsMemberimri:The2019PlanMember2026-01-012026-09-30 0002121708imri:PerformanceBasedStockOptionsMemberimri:The2019PlanMember2026-09-30 0002121708us-gaap:RestrictedStockMember2025-05-142025-05-14 0002121708us-gaap:RestrictedStockMember2026-05-082026-05-08 0002121708us-gaap:RestrictedStockMember2025-12-31 0002121708us-gaap:RestrictedStockMember2026-01-012026-09-30 0002121708us-gaap:RestrictedStockMember2026-09-30 0002121708us-gaap:RestrictedStockMember2024-12-31 0002121708us-gaap:RestrictedStockMember2025-01-012025-09-30 0002121708us-gaap:RestrictedStockMember2025-09-30 0002121708us-gaap:RestrictedStockMember2026-07-012026-09-30 0002121708us-gaap:RestrictedStockMember2025-07-012025-09-30 0002121708imri:GeneralWarrantsMember2025-12-31 0002121708imri:GeneralWarrantsMember2026-01-012026-09-30 0002121708imri:GeneralWarrantsMember2026-09-30 0002121708imri:GeneralWarrantsMember2024-12-31 0002121708imri:GeneralWarrantsMember2025-01-012025-09-30 0002121708imri:GeneralWarrantsMember2025-09-30 0002121708imri:EquityRaiseWarrantsMember2026-01-012026-09-30 0002121708imri:EquityRaiseWarrantsLiabilityClassifiedMember2026-01-012026-09-30 0002121708imri:EquityRaiseWarrantsNonliabilityClassifiedMember2026-01-012026-09-30 0002121708imri:EquityRaiseWarrantsMember2026-09-30 0002121708imri:EquityRaiseWarrantsLiabilityClassifiedMember2026-09-30 0002121708imri:EquityRaiseWarrantsNonliabilityClassifiedMember2026-09-30 0002121708imri:GeneralWarrantsMember2026-06-30 0002121708imri:GeneralWarrantsMember2025-06-30 0002121708imri:GeneralWarrantsMember2026-07-012026-09-30 0002121708imri:GeneralWarrantsMember2025-07-012025-09-30 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputExpectedDividendRateMember2026-09-30 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputExpectedDividendRateMember2025-12-31 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputPriceVolatilityMembersrt:MinimumMember2026-09-30 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputPriceVolatilityMembersrt:MaximumMember2026-09-30 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputPriceVolatilityMembersrt:MinimumMember2025-12-31 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputPriceVolatilityMembersrt:MaximumMember2025-12-31 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputRiskFreeInterestRateMember2026-09-30 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputRiskFreeInterestRateMember2025-12-31 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputSharePriceMember2026-09-30 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputSharePriceMember2025-12-31 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputConversionPriceMembersrt:MinimumMember2026-09-30 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputConversionPriceMembersrt:MaximumMember2026-09-30 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputConversionPriceMembersrt:MinimumMember2025-12-31 0002121708imri:GeneralWarrantsMemberus-gaap:MeasurementInputConversionPriceMembersrt:MaximumMember2025-12-31 0002121708us-gaap:OperatingSegmentsMemberimri:EquipmentRevenueMember2026-07-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:EquipmentRevenueMember2025-07-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:EquipmentRevenueMember2026-01-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:EquipmentRevenueMember2025-01-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:ConsumableRevenueMember2026-07-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:ConsumableRevenueMember2025-07-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:ConsumableRevenueMember2026-01-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:ConsumableRevenueMember2025-01-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberus-gaap:ServiceMember2026-07-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberus-gaap:ServiceMember2025-07-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberus-gaap:ServiceMember2026-01-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberus-gaap:ServiceMember2025-01-012025-09-30 0002121708us-gaap:OperatingSegmentsMember2026-07-012026-09-30 0002121708us-gaap:OperatingSegmentsMember2025-07-012025-09-30 0002121708us-gaap:OperatingSegmentsMember2026-01-012026-09-30 0002121708us-gaap:OperatingSegmentsMember2025-01-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:ClinicalResearchMember2026-07-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:ClinicalResearchMember2025-07-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:ClinicalResearchMember2026-01-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberimri:ClinicalResearchMember2025-01-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberus-gaap:ProductAndServiceOtherMember2026-07-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberus-gaap:ProductAndServiceOtherMember2025-07-012025-09-30 0002121708us-gaap:OperatingSegmentsMemberus-gaap:ProductAndServiceOtherMember2026-01-012026-09-30 0002121708us-gaap:OperatingSegmentsMemberus-gaap:ProductAndServiceOtherMember2025-01-012025-09-30 0002121708srt:EuropeMember2026-07-012026-09-30 0002121708srt:EuropeMember2025-07-012025-09-30 0002121708srt:EuropeMember2026-01-012026-09-30 0002121708srt:EuropeMember2025-01-012025-09-30 0002121708country:US2026-07-012026-09-30 0002121708country:US2025-07-012025-09-30 0002121708country:US2026-01-012026-09-30 0002121708country:US2025-01-012025-09-30 0002121708country:DE2026-07-012026-09-30 0002121708country:DE2025-07-012025-09-30 0002121708country:DE2026-01-012026-09-30 0002121708country:DE2025-01-012025-09-30 0002121708country:HU2026-07-012026-09-30 0002121708country:HU2025-07-012025-09-30 0002121708country:HU2026-01-012026-09-30 0002121708country:HU2025-01-012025-09-30 0002121708country:NL2026-07-012026-09-30 0002121708country:NL2025-07-012025-09-30 0002121708country:NL2026-01-012026-09-30 0002121708country:NL2025-01-012025-09-30 0002121708country:US2026-09-30 0002121708country:US2025-12-31 0002121708country:DE2026-09-30 0002121708country:DE2025-12-31 0002121708imri:OtherCountriesMember2026-09-30 0002121708imri:OtherCountriesMember2025-12-31 0002121708imri:SecuritiesPurchaseAgreementMember2026-01-012026-09-30

 



 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 


 

FORM 10-Q

 


(Mark One)

 

☒

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2026

 

or

 

☐

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ______ to ______

 

Commission file number: 000-56826

 


IMRICOR MEDICAL SYSTEMS, INC.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware

20-4914480

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

 

400 Gateway Blvd.

 

Burnsville, Minnesota

55337

(Address of principal executive office)

(Zip Code)

(952) 818-8400 
(Registrant’s telephone number, including area code)

 

Not applicable.

(Former name, former address and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act: None

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

None.

None.

None.

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 


 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

☐

Accelerated filer

☐

Non-accelerated filer

☒

Smaller reporting company

☒

 

 

Emerging growth company

☒

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐  No ☒

 

As of November 12, 2026, the registrant had 358,658,122 shares of Class A Common Stock, par value $0.0001 per share, including shares underlying all issued and outstanding Chess Depositary Interests (“CDIs”), outstanding.

 



 


IMRICOR MEDICAL SYSTEMS, INC.

 

FORM 10-Q FOR THE QUARTER ENDED  September 30, 2026 

 

TABLE OF CONTENTS 

 

 

 

 

Page

 

 

 

 

Part I — Financial Information

3

 

 

 

 

 

Item 1. Condensed Consolidated Financial Statements (Unaudited)

3

 

 

 Condensed Consolidated Balance Sheets (Unaudited)

3

 

 

 Condensed Consolidated Statements of Operations (Unaudited)

4

 

 

 Condensed Consolidated Statements of Stockholders’ Equity (Unaudited)

5

 

 

 Condensed Consolidated Statements of Cash Flows (Unaudited)

6

 

 

 Notes to the Condensed Consolidated Financial Statements (Unaudited)

7

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

28

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

38

 

Item 4. Controls and Procedures

38

 

 

 

 

Part II — Other Information

39

 

 

 

 

 

Item 1. Legal Proceedings

39

 

Item 1A. Risk Factors

39

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

39

 

Item 3. Defaults Upon Senior Securities

39

 

Item 4. Mine Safety Disclosures

39

 

Item 5. Other Information

39

 

Item 6. Exhibits

40

 

 

 

 

Signatures

41

 


PART I — FINANCIAL INFORMATION

ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

IMRICOR MEDICAL SYSTEMS, INC.

Condensed Consolidated Balance Sheets 

(Unaudited) 

 

 

 

September 30, 2026

 

 

December 31, 2025

 

ASSETS

 

CURRENT ASSETS

 

 

 

​

 

 

 

​

Cash and cash equivalents

 

$

62,100,289

 

 

$

19,502,348

 

Marketable securities

 

 

-

 

 

 

21,277,609

 

Accounts receivable

 

 

379,183

 

 

 

240,866

 

Inventories

 

 

1,914,440

 

 

 

1,096,065

 

Prepaid expenses and other current assets

 

 

1,258,317

 

 

 

799,786

 

Total Current Assets

 

 

65,652,229

 

 

 

42,916,674

 

 

 

 

 

​

 

 

 

​

LONG-TERM ASSETS

 

 

 

​

 

 

 

​

Accounts receivable

 

 

48,543

 

 

 

95,673

 

Property and equipment, net

 

 

1,941,719

 

 

 

1,538,460

 

Inventories

 

 

731,426

 

 

 

415,383

 

Other assets

 

 

462,657

 

 

 

186,291

 

Operating lease right-of-use assets

 

 

468,452

 

 

 

604,256

 

Total Long-Term Assets

 

 

3,652,797

 

 

 

2,840,063

 

 

 

 

 

​

 

 

 

​

TOTAL ASSETS

 

$

69,305,026

 

 

$

45,756,737

 

 

 

 

 

​

 

 

 

​

LIABILITIES AND STOCKHOLDERS' EQUITY

 

CURRENT LIABILITIES

 

 

 

​

 

 

 

​

Accounts payable

 

$

832,375

 

 

$

496,073

 

Accrued expenses

 

 

1,727,902

 

 

 

1,619,954

 

Current portion of convertible notes (related party)

 

 

29,107,200

 

 

 

11,745,700

 

Option liabilities

 

 

-

 

 

 

3,157,717

 

Current portion of contract liabilities

 

 

49,467

 

 

 

34,035

 

Current portion of operating lease liabilities

 

271,778

 

 

317,153

 

Total Current Liabilities

 

 

31,988,722

 

 

 

17,370,632

 

 

 

 

 

​

 

 

 

​

LONG-TERM LIABILITIES

 

 

 

​

 

 

 

​

Convertible notes, net of current portion (related party)

 

 

-

 

 

 

13,268,500

 

Warrant liabilities

 

 

1,922,509

 

 

 

1,828,677

 

Contract liabilities, net of current portion

 

 

1,085,753

 

 

 

1,085,753

 

Operating lease liabilities, net of current portion

 

 

479,615

 

 

 

634,043

 

Other long-term liabilities

 

 

43,550

 

 

 

45,828

 

Total Long-Term Liabilities

 

 

3,531,427

 

 

 

16,862,801

 

 

 

 

 

​

 

 

 

​

Total Liabilities

 

 

35,520,149

 

 

 

34,233,433

 

 

 

 

 

​

 

 

 

​

COMMITMENTS AND CONTINGENCIES (NOTE 6)

 

 

  

​

 

 

  

​

 

 

 

 

​

 

 

 

​

STOCKHOLDERS' EQUITY

 

 

 

​

 

 

 

​

Preferred stock, $0.0001 par value: 25,000,000 shares authorized and 0 shares outstanding as of both September 30, 2026 and December 31, 2025

 

 

-

 

 

 

-

 

Common stock, $0.0001 par value: 535,000,000 shares authorized as of both September 30, 2026 and December 31, 2025 and 358,650,622 and 320,947,028 shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively

 

 

35,866

 

 

 

32,096

 

Additional paid‑in capital

 

 

229,395,690

 

 

 

179,089,487

 

Accumulated deficit

 

 

(195,646,679

)

 

 

(167,598,279

)

Total Stockholders' Equity

 

 

33,784,877

 

 

 

11,523,304

 

 

 

 

 

​

 

 

 

​

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

69,305,026

 

 

$

45,756,737

 

 

See accompanying notes to the condensed consolidated financial statements (unaudited)

 

 

3


Table of Contents

 

IMRICOR MEDICAL SYSTEMS, INC.

Condensed Consolidated Statements of Operations 

(Unaudited)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

REVENUES

 

$

187,809

 

 

$

34,791

 

 

$

212,452

 

 

$

231,666

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

COSTS AND EXPENSES

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Cost of goods sold

 

 

615,830

 

 

 

701,987

 

 

 

2,010,471

 

 

 

1,513,681

 

Sales and marketing

 

 

1,499,656

 

 

 

1,100,591

 

 

 

4,319,221

 

 

 

3,305,284

 

Research and development

 

 

4,256,779

 

 

 

2,577,786

 

 

 

11,993,032

 

 

 

8,340,593

 

General and administrative

 

 

1,989,349

 

 

 

1,423,632

 

 

 

5,798,844

 

 

 

3,953,429

 

Total Costs and Expenses

 

 

8,361,614

 

 

 

5,803,996

 

 

 

24,121,568

 

 

 

17,112,987

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

LOSS FROM OPERATIONS

 

 

(8,173,805

)

 

 

(5,769,205

)

 

 

(23,909,116

)

 

 

(16,881,321

)

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

OTHER INCOME (EXPENSE)

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Interest income

 

 

528,798

 

 

 

380,729

 

 

 

1,172,944

 

 

 

862,621

 

Government grant income

 

 

-

 

 

 

-

 

 

 

34,814

 

 

 

658,546

 

Foreign currency exchange gain

 

 

306,120

 

 

 

95,296

 

 

 

25,096

 

 

 

1,254,790

 

Interest expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,170

)

Change in fair value of convertible notes (related party)

 

 

4,079,700

 

 

 

1,518,100

 

 

 

(4,093,000

)

 

 

(2,376,900

)

Change in fair value of option liabilities

 

 

21,666

 

 

 

142,288

 

 

 

(1,107,353

)

 

 

(15,979

)

Change in fair value of derivative asset

 

 

-

 

 

 

-

 

 

 

(56,243

)

 

 

-

 

Change in fair value of warrant liabilities

 

 

334,293

 

 

 

142,304

 

 

 

(93,832

)

 

 

(119,628

)

Other expense

 

 

(6,400

)

 

 

(3,599

)

 

 

(21,710

)

 

 

(13,399

)

Total Other Income (Expense)

 

 

5,264,177

 

 

 

2,275,118

 

 

 

(4,139,284

)

 

 

245,881

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

NET LOSS

 

$

(2,909,628

)

 

$

(3,494,087

)

 

$

(28,048,400

)

 

$

(16,635,440

)

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

NET LOSS PER SHARE:

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Basic

 

$

(0.01

)

 

$

(0.01

)

 

$

(0.08

)

 

$

(0.05

)

Diluted

 

$

(0.02

)

 

$

(0.02

)

 

$

(0.08

)

 

$

(0.05

)

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Basic

 

 

358,022,717

 

 

 

320,542,276

 

 

 

339,876,210

 

 

 

304,651,497

 

Diluted

 

 

385,437,900

 

 

 

347,642,212

 

 

 

339,876,210

 

 

 

304,651,497

 

 

See accompanying notes to the condensed consolidated financial statements (unaudited)

 

4


Table of Contents

 

IMRICOR MEDICAL SYSTEMS, INC.

Condensed Consolidated Statements of Stockholders’ Equity 

(Unaudited)

 

 

 

Three and Nine Months Ended September 30, 2026

 

 

 

Common Stock

 

 

Additional

 

 

Accumulated

 

 

Total Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Paid-in Capital

 

 

Deficit

 

 

Equity (Deficit)

 

Balances at December 31, 2025

 

 

320,947,028

 

 

$

32,096

 

 

$

179,089,487

 

 

$

(167,598,279

)

 

$

11,523,304

 

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

954,062

 

 

 

-

 

 

 

954,062

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(17,757,011

)

 

 

(17,757,011

)

Balances at March 31, 2026

 

 

320,947,028

 

 

$

32,096

 

 

$

180,043,549

 

 

$

(185,355,290

)

 

$

(5,279,645

)

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

144,142

 

 

 

-

 

 

 

144,142

 

Issuance of common stock and restricted stock, net of fees

 

 

32,543,930

 

 

 

3,254

 

 

 

41,580,851

 

 

 

-

 

 

 

41,584,105

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7,381,761

)

 

 

(7,381,761

)

Balances at June 30, 2026

 

 

353,490,958

 

 

$

35,350

 

 

$

221,768,542

 

 

$

(192,737,051

)

 

$

29,066,841

 

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

1,195,550

 

 

 

-

 

 

 

1,195,550

 

Exercise of options, net of fees

 

 

5,081,539

 

 

 

508

 

 

 

6,385,392

 

 

 

-

 

 

 

6,385,900

 

Exercise of warrants, net of fees

 

 

78,125

 

 

 

8

 

 

 

46,206

 

 

 

-

 

 

 

46,214

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,909,628

)

 

 

(2,909,628

)

Balances at September 30, 2026

 

 

358,650,622

 

 

$

35,866

 

 

$

229,395,690

 

 

$

(195,646,679

)

 

$

33,784,877

 

 

 

 

Three and Nine Months Ended September 30, 2025

 

 

 

Common Stock

 

 

Additional

 

 

Accumulated

 

 

Total Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Paid-in Capital

 

 

Deficit

 

 

Equity (Deficit)

 

Balances at December 31, 2024

 

 

270,175,766

 

 

$

27,018

 

 

$

134,875,666

 

 

$

(142,279,717

)

 

$

(7,377,033

)

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

126,067

 

 

 

-

 

 

 

126,067

 

Issuance of common stock and restricted stock, net of fees

 

 

49,645,391

 

 

 

4,965

 

 

 

42,824,922

 

 

 

-

 

 

 

42,829,887

 

Exercise of options, net of fees

 

 

503,935

 

 

 

50

 

 

 

485,353

 

 

 

-

 

 

 

485,403

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,346,031

)

 

 

(5,346,031

)

Balances at March 31, 2025

 

 

320,325,092

 

 

$

32,033

 

 

$

178,312,008

 

 

$

(147,625,748

)

 

$

30,718,293

 

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

160,728

 

 

 

-

 

 

 

160,728

 

Issuance of common stock and restricted stock, net of fees

 

 

121,260

 

 

 

12

 

 

 

(3,728

)

 

 

-

 

 

 

(3,716

)

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7,795,322

)

 

 

(7,795,322

)

Balances at June 30, 2025

 

 

320,446,352

 

 

$

32,045

 

 

$

178,469,008

 

 

$

(155,421,070

)

 

$

23,079,983

 

Stock-based compensation expense

 

 

-

 

 

 

-

 

 

 

191,069

 

 

 

-

 

 

 

191,069

 

Exercise of options, net of fees

 

 

356,150

 

 

 

36

 

 

 

180,886

 

 

 

-

 

 

 

180,922

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,494,087

)

 

 

(3,494,087

)

Balances at September 30, 2025

 

 

320,802,502

 

 

$

32,081

 

 

$

178,840,963

 

 

$

(158,915,157

)

 

$

19,957,887

 

 

 

See accompanying notes to the condensed consolidated financial statements (unaudited)

 

5


Table of Contents

 

IMRICOR MEDICAL SYSTEMS, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

​

 

 

 

​

Net loss

 

$

(28,048,400

)

 

$

(16,635,440

)

Adjustments to reconcile net loss to net cash flows from operating activities:

 

 

 

​

 

 

 

​

Depreciation and amortization

 

 

465,246

 

 

 

539,633

 

Stock-based compensation expense

 

 

2,293,754

 

 

 

477,864

 

(Gain) loss on disposal of property and equipment

 

 

(420

)

 

 

1,438

 

Change in inventory reserves

 

 

301,017

 

 

 

347,893

 

Amortization of right-of-use assets

 

 

179,107

 

 

 

143,513

 

Foreign currency exchange gain

 

 

(25,096

)

 

 

(1,254,790

)

Change in fair value of convertible notes (related party)

 

 

4,093,000

 

 

 

2,376,900

 

Change in fair value of option liabilities

 

 

1,107,353

 

 

 

15,979

 

Change in fair value of derivative asset

 

 

56,243

 

 

 

-

 

Change in fair value of warrant liabilities

 

 

93,832

 

 

 

119,628

 

Changes in assets and liabilities

 

 

 

​

 

 

 

​

Accounts receivable

 

 

(87,632

)

 

 

186,179

 

Inventories

 

 

(1,505,000

)

 

 

(156,743

)

Prepaid expenses and other assets

 

 

(439,140

)

 

 

(156,379

)

Accounts payable and other liabilities

 

 

282,567

 

 

 

155,984

 

Accrued expenses

 

 

92,633

 

 

 

119,562

 

Lease liabilities

 

 

(239,771

)

 

 

(197,384

)

Contract liabilities

 

 

15,432

 

 

 

(22,436

)

Net cash used in operating activities

 

 

(21,365,275

)

 

 

(13,938,599

)

 

 

 

 

​

 

 

 

​

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

​

 

 

 

​

Purchases of property and equipment

 

 

(753,097

)

 

 

(299,854

)

Proceeds from sale of property and equipment

 

 

420

 

 

 

-

 

Investment in convertible note

 

 

(352,000

)

 

 

-

 

Purchases of marketable securities

 

 

(9,894,052

)

 

 

(7,405,750

)

Proceeds from maturity of marketable securities

 

 

31,171,661

 

 

 

-

 

Net cash provided by (used in) investing activities

 

 

20,172,932

 

 

 

(7,705,604

)

 

 

 

 

​

 

 

 

​

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

​

 

 

 

​

Proceeds from issuance of common stock and restricted stock

 

 

43,422,613

 

 

 

44,139,201

 

Issuance costs of common stock and restricted stock

 

 

(1,838,508

)

 

 

(1,313,030

)

Proceeds from exercise of options, net of expenses

 

 

2,120,830

 

 

 

373,182

 

Proceeds from warrants, net of expenses

 

 

46,214

 

 

 

-

 

Payments on financing obligation

 

 

-

 

 

 

(209,137

)

Net cash provided by financing activities

 

 

43,751,149

 

 

 

42,990,216

 

 

 

 

 

​

 

 

 

​

Net change in cash and cash equivalents

 

 

42,558,806

 

 

 

21,346,013

 

Cash and cash equivalents - beginning of period

 

 

19,502,348

 

 

 

15,707,739

 

Effect of foreign currency exchange rate changes on cash and cash equivalents

 

 

39,135

 

 

 

1,284,973

 

Cash and cash equivalents - end of period

 

$

62,100,289

 

 

$

38,338,725

 

 

 

 

 

​

 

 

 

​

Supplemental cash flow disclosure

 

 

 

​

 

 

 

​

Cash paid for interest

 

$

-

 

 

$

4,170

 

Noncash investing and financing activities

 

 

 

​

 

 

 

​

Transfer from inventory to property and equipment

 

$

69,565

 

 

$

-

 

Property and equipment included in accounts payable or accrued expenses

 

$

47,653

 

 

$

9,756

 

Operating lease right-of-use assets in exchange for operating lease liability

 

$

43,303

 

 

$

30,128

 

Fair value adjustment for liability-classified options and warrants exercised

 

$

4,265,070

 

 

$

293,143

 

 

See accompanying notes to the condensed consolidated financial statements (unaudited)

 

6


Table of Contents

 

IMRICOR MEDICAL SYSTEMS, INC. 

 

Notes to the Condensed Consolidated Financial Statements (Unaudited) 

 

Note 1 - Summary of Significant Accounting Policies

 

Nature of Operations and Basis of Presentation

 

Imricor Medical Systems, Inc. is a U.S.-based medical device company that, along with its wholly-owned subsidiary incorporated in the Netherlands, Imricor B.V. (together, “Imricor” and the “Company”), seeks to address the current issues with traditional x-ray-guided ablation procedures through the development of magnetic resonance ("MR") imaging guided technology. Incorporated in the State of Delaware in 2006, the Company’s principal focus is the design, manufacturing, sale, and distribution of MR-compatible products for use in interventional magnetic resonance (“iMR”) guided ablation procedures. Imricor’s technology utilizes an intellectual property (“IP”) portfolio that includes technology developed in-house, as well as IP originating from Johns Hopkins University, Koninklijke Philips N.V., and livetec Ingenieurbuero, GmbH. The Company is headquartered in Burnsville, Minnesota, where it has development and manufacturing facilities. 

 

The Company has prepared the accompanying unaudited condensed consolidated financial statements and notes in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information. Accordingly, they do not include all of the information and disclosures required by U.S. GAAP for complete financial statements. In the opinion of the Company’s management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments, which include normal recurring adjustments, necessary to fairly present the Company’s unaudited condensed consolidated interim financial information. The accompanying unaudited condensed consolidated balance sheet at  December 31, 2025 has been derived from the audited financial statements at that date but does not include all of the information and disclosures required by U.S. GAAP for annual financial statements. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year. These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited financial statements and notes thereto for the year ended  December 31, 2025, as included in the Company's Registration Statement on Form 10-12G filed with the Securities and Exchange Commission (the “SEC”) on March 18, 2026, as amended by Amendment No. 1, filed on April 24, 2026, and Amendment No. 2, filed on May 15, 2026, and effective as of May 18, 2026.

 

The unaudited condensed consolidated financial statements and notes include the accounts of Imricor Medical Systems, Inc. and its wholly-owned subsidiary, Imricor B.V. All intercompany transactions and balances have been eliminated in consolidation.

 

The Company’s unaudited condensed consolidated financial statements and notes are presented in United States dollars, unless otherwise noted, which is also the functional currency.

 

Estimates

 

The preparation of unaudited condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.


Cash and Cash Equivalents

 

Cash and cash equivalents consist of funds in depository accounts, money market funds, and time deposits. The Company considers cash invested in highly liquid financial instruments with original maturities of three months or less at the date of purchase to be cash equivalents. The Company holds cash with high quality financial institutions and, at times, such balances are in excess of federal insurance limits.

 

Cash and cash equivalents consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

Cash and cash equivalents

 

 

 

​

 

 

 

​

Cash

 

$

7,236,715

 

 

$

1,637,496

 

Money market funds

 

 

40,454,395

 

 

 

7,472,940

 

Time deposits

 

 

14,409,179

 

 

 

10,391,912

 

Total cash and cash equivalents

 

$

62,100,289

 

 

$

19,502,348

 

 

7


 

Marketable Securities

 

The Company’s marketable securities consist of investments in U.S. Treasury bills with original maturities greater than three months from the date of purchase. These securities are classified as held-to-maturity debt securities because the Company has the positive intent and ability to hold them to maturity. Held-to-maturity securities are recorded at amortized cost, adjusted for any allowance for credit losses, with securities having remaining maturities of less than one year classified as current on the unaudited condensed consolidated balance sheets.

 

The Company evaluates held-to-maturity securities for expected credit losses using a qualitative assessment methodology. As of  December 31, 2025, no allowance for credit losses was required. U.S. Treasury bills are backed by the full faith and credit of the U.S. government and are considered to have minimal credit risk.

 

The Company excludes accrued interest from the amortized cost basis of held-to-maturity debt securities. Accrued interest totaled $117,949 as of  December 31, 2025. Accrued interest is included in prepaid expenses and other current assets on the unaudited condensed consolidated balance sheets. The Company recognizes interest income through accretion of the discount from the purchase price to par value over the holding period. Discount accretion is recognized in interest income on the unaudited condensed consolidated statements of operations.

 

The following table summarizes the gross unrealized gains and losses related to the Company’s held-to-maturity marketable securities as of December 31, 2025. The Company held no marketable securities as of  September 30, 2026.

 

​

​

As of December 31, 2025

​

​

​

​

​

​

​

Gross Unrealized

​

​

Gross Unrealized

​

​

​

​

​

​

​

Amortized Cost

​

​

Gains

​

​

(losses)

​

​

Fair Value

​

Marketable securities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

U.S. Treasury bills

​

$

21,277,609

​

​

$

98,006

​

​

$

-

​

​

$

21,375,615

​

Total marketable securities

​

$

21,277,609

​

​

$

98,006

​

​

$

-

​

​

$

21,375,615

​

 

Fair value is measured using Level 2 inputs (prices for similar assets or liabilities that are directly or indirectly observable in the marketplace). Purchases and maturities of held-to-maturity securities are presented within cash flows from investing activities on the unaudited condensed consolidated statements of cash flows.

 

Accounts Receivable and Customer Concentrations

 

Accounts receivable are unsecured, are recorded net of amounts expected for credit losses, and do not bear interest except if a revenue transaction has a significant financing component. The Company reviews the allowance for credit losses by considering factors such as historical experience and current economic conditions that may affect a customer’s ability to pay as of the balance sheet date. For current accounts receivable arising from revenue transactions, the Company assumes these factors do not change over the remaining life of the accounts receivable. Payment is generally due 30 days from the invoice date. When all collection efforts have been exhausted, the account is written off against the related allowance. To date the Company has not experienced any significant write-offs or significant deterioration of its accounts receivable aging, and therefore, no allowance for credit losses was considered necessary as of  September 30, 2026 or  December 31, 2025.

 

As of  September 30, 2026 and  December 31, 2025, the Company had total current and long-term accounts receivable of $427,726 and $336,539, respectively, of which $48,543 and $95,673 was included in long-term accounts receivable as of  September 30, 2026 and  December 31, 2025, respectively. Accounts receivable includes unbilled receivables of $47,130 and $45,757 as of  September 30, 2026 and  December 31, 2025, respectively, which represents the current portion of minimum royalties due to the Company within the next 12 months from the respective balance sheet date. The long-term accounts receivable relates to minimum royalties due to the Company beyond 12 months from the respective balance sheet date.

 

8


 

The following table sets forth information related to accounts receivable for the nine months ended September 30:

 

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Balance at January 1

 

$

336,539

 

 

$

486,772

 

Decrease from accounts receivable collected

 

 

(85,752

)

 

 

(193,527

)

Increase for accounts receivable not yet collected

 

 

176,939

 

 

 

9,085

 

Balance at September 30

 

$

427,726

 

 

$

302,330

 

 

During the nine months ended September 30, 2026, the Company had sales to 3 customers that individually accounted for 41%, 19%, and 19% of sales recognized for the period. During the nine months ended September 30, 2025, the Company had sales to 2 customers that individually accounted for 48% and 33% of sales recognized for the period. As of  September 30, 2026, the Company had accounts receivable from 3 customers that represented 41%, 37%, and 12% of the accounts receivable balance, compared to 3 customers that represented 65%, 19%, and 15% of the accounts receivable balance as of  December 31, 2025.

 

Inventories

 

Inventories are stated at the lower of cost or net realizable value, with cost determined on the first-in, first-out (“FIFO”) method. The establishment of allowances for excess and obsolete inventories is based on historical usage and estimated exposure on specific inventory items. Inventories consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Inventories - Current Portion

 

 

 

​

 

 

 

​

Raw materials

 

$

458,274

 

 

$

292,566

 

Work in process

 

 

290,956

 

 

 

103,215

 

Finished goods

 

 

1,165,210

 

 

 

700,284

 

Total Inventories - Current Portion

 

 

1,914,440

 

 

 

1,096,065

 

Inventories - Long-term

 

 

 

​

 

 

 

​

Raw materials

 

 

293,764

 

 

 

415,383

 

Finished goods

 

 

437,662

 

 

 

-

 

Total Inventories - Long-term

 

 

731,426

 

 

 

415,383

 

Total Inventories

 

$

2,645,866

 

 

$

1,511,448

 

 

Raw materials include components used to manufacture the Company’s capital equipment and consumable products. Long-term inventories represent raw materials and finished goods that the Company does not expect to consume in production or sell within 12 months. The inventories currently classified as long-term are not subject to expiration.
 

The Company utilizes significant estimates in determining the realizable value of its inventories, including the future revenue forecasts that will result in product sales. These estimates have a corresponding impact on the inventory values recorded as of  September 30, 2026 and  December 31, 2025. Management continually evaluates the likelihood of future sales based on current economic conditions, expiration timing of products, and product design changes prior to sale of product on hand. If actual conditions are less favorable than those the Company has projected, it may need to increase its reserves for excess and obsolete inventories. Any increases in the Company’s reserves will adversely impact its results of operations. The establishment of a reserve for excess and obsolete inventories establishes a new cost basis in the inventory. Future sales of inventory on hand at  September 30, 2026 will result in recognition of cost of sales based on initial inventory costs, net of reserves taken for expected realization values. For the three months ended  September 30, 2026 and 2025, the Company recorded inventory reserve expense of $31,451 and $133,174, respectively. For the nine months ended September 30, 2026 and 2025, the Company recorded inventory reserve expense of $301,017 and $347,893, respectively. 

 

9


 

Property and Equipment

 

Property and equipment are stated at cost. Additions and improvements that extend the lives of assets are capitalized, while expenditures for repairs and maintenance are expensed as incurred. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. Amortization of leasehold improvements is computed on a straight-line basis over the shorter of the estimated useful lives of the related assets or life of the lease.

 

The standard estimated useful lives of property and equipment are as follows:

 

Office furniture and equipment (years)

​

5

​

Lab and production equipment (years)

​

5

​

Computer equipment (years)

​

3 - 5

​

MR scanner (years)

​

7

​

Leasehold improvements

​

Lesser of useful life or remaining lease term

​

 

The Company reviews property and equipment and right-of-use (“ROU”) assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If the impairment tests indicate that the carrying value of the asset, or asset group, is greater than the expected undiscounted cash flows to be generated by such asset or asset group, further analysis is performed to determine the fair value of the asset or asset group. To the extent the fair value of the asset or asset group is less than its carrying value, an impairment loss is recognized equal to the amount the carrying value of the asset or asset group exceeds its fair value. The Company generally measures fair value by considering sale prices for similar assets or asset groups, or by discounting estimated future cash flows from such assets or asset groups using an appropriate discount rate. Considerable management judgment is necessary to estimate the fair value of assets or asset groups, and accordingly, actual results could vary significantly from such estimates. Assets to be disposed of would be reported at the lower of the carrying amount or fair value less costs to sell. To date, the Company has not recognized any impairment loss for property and equipment and ROU assets.

 

Leases

 

At the inception of a contract, the Company determines whether the contract is or contains a lease based on all relevant facts and circumstances. Leases with a term greater than 12 months are recognized on the unaudited condensed consolidated balance sheets as ROU assets and corresponding current and non-current lease liabilities. Amounts expected to be paid within 12 months are classified as current lease liabilities, with the remainder classified as non-current lease liabilities. The Company has elected not to recognize leases with terms of 12 months or less on the unaudited condensed consolidated balance sheets. Lease payments for short-term leases are recognized as an expense on a straight-line basis over the lease term. The Company includes lease option extensions in the assessment of the lease arrangement when it is reasonably certain the option will be exercised.

 

ROU assets and the corresponding lease liabilities are recorded based on the present value of lease payments to be made over the lease term. The discount rate used to calculate the present value is the rate implicit in the lease, or if not readily determinable, the Company’s incremental borrowing rate. The Company’s incremental borrowing rate is the rate of interest that the Company would have to pay to borrow on a collateralized basis over a similar term, an amount equal to the lease payments in a similar economic environment. Certain adjustments to the ROU asset may be required for items such as initial direct costs or incentives received. See Note 5 for additional disclosure on leases.

 

For all asset classes of its leases, the Company has elected to account for the lease and non-lease components together for all classes of underlying assets.

 

Research and Development Costs

 

The Company expenses research and development costs as incurred.

 

Other Assets

 

Other assets on the unaudited condensed consolidated balance sheets include security deposits related to the Company’s operating leases, an equity investment, a derivative asset, and a convertible note receivable. Other assets consisted of the following:
 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Security deposit

 

$

41,097

 

 

$

60,488

 

Equity investment

 

 

69,560

 

 

 

69,560

 

Derivative asset

 

 

-

 

 

 

56,243

 

Convertible note receivable

 

 

352,000

 

 

 

-

 

 

 

$

462,657

 

 

$

186,291

 

 

The equity investment of $69,560 is held at cost. There have been no impairment losses or observable price changes recognized for the nine months ended September 30, 2026 and 2025. During the three months ended September 30, 2026, the Company paid $352,000 to acquire a convertible note receivable from a privately held company.

 

10


 

Patents

 

Expenditures for patent costs are charged to operations as incurred.

 

Income Taxes

 

Income taxes are recorded under the liability method. Deferred income taxes are provided for temporary differences between financial reporting and tax bases of assets and liabilities. Deferred tax assets are reduced by a valuation allowance to the extent the realization of the related deferred tax asset is not assured.

 

The Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the unaudited condensed consolidated financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

 

Loss per Share

 

Basic net loss per share is computed by dividing net loss by the weighted average number of common shares outstanding during the period. Diluted net loss per share is computed by dividing net loss by the weighted average number of common shares outstanding during the period, after taking into consideration the exercise and issuance of all potential common stock equivalents in computing the weighted-average number of common shares outstanding, unless their effect is anti-dilutive. Potentially dilutive securities include stock options and warrants, which are evaluated using the treasury stock method, and convertible notes, which are evaluated using the if-converted method. 

 

The following table presents the computation of basic and diluted net loss per share for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net loss for basic calculation

 

$

(2,909,628

)

 

$

(3,494,087

)

 

$

(28,048,400

)

 

$

(16,635,440

)

Adjustments for change in fair value of:

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Convertible notes (related party)

 

 

(4,079,700

)

 

 

(1,518,100

)

 

 

-

 

 

 

-

 

Warrant liabilities

 

 

(334,293

)

 

 

(142,304

)

 

 

-

 

 

 

-

 

Option liabilities

 

 

(21,666

)

 

 

(142,288

)

 

 

-

 

 

 

-

 

Net loss for diluted calculation

 

$

(7,345,287

)

 

$

(5,296,779

)

 

$

(28,048,400

)

 

$

(16,635,440

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding — basic

 

 

358,022,717

 

 

 

320,542,276

 

 

 

339,876,210

 

 

 

304,651,497

 

Effect of dilutive securities:

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Convertible notes (related party)

 

 

26,020,693

 

 

 

23,570,817

 

 

 

-

 

 

 

-

 

Warrants

 

 

1,024,576

 

 

 

637,879

 

 

 

-

 

 

 

-

 

Stock options

 

 

369,914

 

 

 

2,891,240

 

 

 

-

 

 

 

-

 

Weighted-average shares outstanding — diluted

 

 

385,437,900

 

 

 

347,642,212

 

 

 

339,876,210

 

 

 

304,651,497

 

Net loss per share:

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Basic

 

$

(0.01

)

 

$

(0.01

)

 

$

(0.08

)

 

$

(0.05

)

Diluted

 

$

(0.02

)

 

$

(0.02

)

 

$

(0.08

)

 

$

(0.05

)

 

The following table presents potentially dilutive securities that were excluded from the calculation of diluted net loss per share for the three and nine months ended  September 30 because their inclusion would have been anti-dilutive:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Exercise of stock options

 

 

36,171,577

 

 

 

33,790,121

 

 

 

41,223,116

 

 

 

38,986,186

 

Conversion of convertible notes (related party)

 

 

-

 

 

 

-

 

 

 

26,675,169

 

 

 

24,165,796

 

Exercise of warrants

 

 

3,037,465

 

 

 

3,115,590

 

 

 

5,138,033

 

 

 

5,216,158

 

Total

 

 

39,209,042

 

 

 

36,905,711

 

 

 

73,036,318

 

 

 

68,368,140

 

 

Foreign Currency Exchange Gains

 

As of  September 30, 2026 and  December 31, 2025, the Company had cash accounts denominated in Euros and Australian dollars, accounts payable that are denominated in Euros and Australian dollars, lease liabilities denominated in Euros, and accounts receivable denominated in Euros and Hungarian forint. These assets and liabilities have been remeasured into U.S. dollars at period-end exchange rates. Foreign currency exchange gain of $306,120 and $95,296 for the three months ended  September 30, 2026 and 2025, respectively, and $25,096 and $1,254,790 for the nine months ended September 30, 2026 and 2025, respectively, are included on the unaudited condensed consolidated statements of operations within other income (expense).

 

11


 

Revenue Recognition

 

In order for an arrangement to be considered a contract, it must be probable that the Company will collect the consideration to which it is entitled for goods or services to be transferred. The Company then assesses the goods or services promised within the contract to determine whether each promised good or service is a performance obligation. Performance obligations are promises in a contract to transfer a distinct good or service to the customer that (i) the customer can benefit from on its own or together with other readily available resources, and (ii) is separately identifiable from other promises in the contract.

 

The Company determines the transaction price based on the amount of consideration the Company expects to receive for providing the promised goods or services in the contract. Consideration may be fixed, variable, or a combination of both.

 

At contract inception for arrangements that include variable consideration, the Company estimates the probability and extent of consideration it expects to receive under the contract utilizing either the most likely amount method or expected amount method, whichever best estimates the amount expected to be received. The Company then considers any constraints on the variable consideration and includes in the transaction price variable consideration to the extent it is deemed probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved.

 

The Company’s product revenue is derived from sales of both capital equipment and single-use consumables used in iMR-guided cardiac ablation procedures. Capital equipment includes the Company’s systems such as the Advantage-MR EP Recorder/Stimulator System and NorthStar Mapping System as well as related third-party equipment, while consumables primarily comprise the Company’s catheters, including the Vision-MR Ablation Catheter and Vision-MR Diagnostic Catheter, and related accessories.

 

For equipment and consumable product sales that contain a single performance obligation, the Company recognizes revenue when control is transferred to the customer. This occurs at a point in time when title to the goods and risk of loss transfers. The transaction price is based on invoice price, net of any variable consideration.

 

When accounting for a contract that contains multiple performance obligations, the Company must develop judgmental assumptions to determine the estimated standalone selling price (“SSP”) for each performance obligation identified in the contract. The Company utilizes the observable SSP when available, which represents the price charged for the promised product or service when sold separately. When the SSP for the Company’s products or services are not directly observable, the Company determines the SSP using relevant information available and applies suitable estimation methods including, but not limited to, the cost-plus margin approach. The Company then allocates the transaction price to each performance obligation based on the relative SSP and recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) control is transferred to the customer and the performance obligation is satisfied.

 

Revenue from service contracts is recognized over the contract period on a straight-line basis, as the customer benefits from the services throughout the service contract period.

 

Revenue is derived from both domestic and foreign countries. Sales tax and value added taxes in foreign jurisdictions that are collected from customers and remitted to governmental authorities are accounted for on a net basis and therefore are excluded from net sales. Product sales include shipment and handling fees charged to customers. Shipping and handling costs associated with outbound freight after control over a product has transferred to a customer are accounted for as a fulfillment cost and are included in cost of goods sold.

 

As of  September 30, 2026, $129,794 of a contract’s transaction price was allocated to an unsatisfied performance obligation. The Company expects to recognize the revenue related to this performance obligation during 2027.

 

Royalties

 

On June 1, 2012, the Company licensed certain intellectual property to a customer which included a royalty of 3% of product sales, subject to a minimum of $50,000 per year through 2028. The minimum guaranteed royalties were recognized upon the execution of the license agreement as these proceeds were not variable consideration. The remaining minimum royalty payments to be received, less the portion which represents future interest expected to be received within 12 months is included in accounts receivable and the amounts expected to be received in future periods beyond 12 months are included in long-term accounts receivable on the unaudited condensed consolidated balance sheets. Any royalties received in the future which are more than the minimum guaranteed royalty will be recognized when they are earned.

  

Contract Liabilities

 

In 2013, the Company licensed certain intellectual property to a customer in exchange for an upfront non-refundable license fee and milestone payments, which can total up to $7,000,000. The Company collected $6,000,000 of these milestone payments, including the non-refundable license fee, on or before October 2016. A total of $373,333 of this amount is deferred as of  September 30, 2026 and  December 31, 2025. The customer sold the portion of the business which held this license in May 2018, and the license has been assigned to the purchaser. The project is still on hold with no plans to work on final development during the next 12 months, and therefore, the contract liability is included in long-term liabilities on the unaudited condensed consolidated balance sheets as of  September 30, 2026 and  December 31, 2025.

 

12


 

The Company invoices its customers for product revenue based on the billing schedules in its sales arrangements. Service contracts are billed in advance, prior to the services having been performed, and the associated deferred revenue is recognized over the term of the service contract period.

 

Amounts received prior to satisfying the above revenue recognition criteria are recorded as contract liabilities on the unaudited condensed consolidated balance sheets, with the contract liabilities to be recognized beyond one year being classified as non-current contract liabilities. As of  September 30, 2026 and  December 31, 2025, the Company had total current and long-term contract liabilities of $1,135,220 and $1,119,788, respectively, of which $1,085,753 was included in long-term liabilities as of  September 30, 2026 and  December 31, 2025. As of  September 30, 2026, the Company expects to recognize the balance included in long-term liabilities at an indeterminable time because a portion of the balance relates to milestone payments for a project that is currently on hold, as discussed above, while recognition of the remaining balance is contingent upon obtaining certain regulatory approvals. 

 

The following table sets forth information related to the contract liabilities for the nine months ended September 30:

 

​

​

Nine Months Ended September 30,

​

​

​

2026

​

​

2025

​

​

​

​

​

​

​

​

​

​

Balance at January 1

​

$

1,119,788

​

​

$

1,158,052

​

Decrease from revenue recognized for completion of performance obligations that were included in contract liabilities at the beginning of the period included in:

​

​

​

​

​

​

​

​

Service revenue

​

​

(24,045

)

​

​

(39,689

)

Increase for revenue deferred as the performance obligation has not been satisfied related to:

​

​

​

​

​

​

​

​

Product revenue

​

​

2,589

​

​

​

-

​

Service revenue

​

​

36,888

​

​

​

17,253

​

Balance at September 30

​

$

1,135,220

​

​

$

1,135,616

​

 

Derivative Asset, Option Liabilities, and Warrant Liabilities

 

The Capital Commitment Agreement (“Agreement”) with GEM Global Yield LLC SCS (“GGY”) (discussed further in Note 8) met the definition of a derivative and was recorded upon issuance within other assets on the unaudited condensed consolidated balance sheets at fair value. The derivative asset was revalued at each balance sheet date, with changes in fair value recorded on the unaudited condensed consolidated statements of operations as other income (expense). The Company estimated the fair value of the asset using the Monte Carlo Simulation model.

 

Also, in connection with the Agreement with GGY, the Company issued 5,700,000 options which were determined to qualify as liabilities in accordance with Accounting Standards Codification (“ASC”) 480-10, Distinguishing Liabilities from Equity and ASC 815-40, Derivatives and Hedging. Additionally, the Company issued warrants in connection with the equity raises in August and October 2023 (Note 9), where 2,100,568 warrants were determined to qualify as liabilities due to the exercise price being denominated in a currency other than the Company’s functional currency. The result of this accounting treatment is that the options and warrants were recorded upon issuance as liabilities on the unaudited condensed consolidated balance sheets at fair value and were revalued at each balance sheet date, with the change in fair value recorded on the unaudited condensed consolidated statements of operations as other income (expense). The Company estimated the fair value of the liabilities using the Black-Scholes pricing model.

 

See Notes 8 and 9 for further details and assumptions used in the Black-Scholes pricing model and Monte Carlo Simulation model.

 

Stock-Based Compensation

 

The Company measures and records compensation expense using the applicable accounting guidance for share-based payments related to equity awards granted to directors and employees. The fair value of stock options, including performance awards, without a market condition is estimated at the date of grant, using the Black-Scholes option-pricing model. The fair value of stock options with a market condition is estimated at the date of grant using the Monte Carlo Simulation model. The Black-Scholes and Monte Carlo Simulation valuation models incorporate assumptions as to stock price volatility, the expected life of options or awards, a risk-free interest rate, and dividend yield.

 

The Company’s policy is to account for forfeitures as they occur and compensation expense is recognized on a straight-line basis over the vesting period for awards with service and market conditions; for awards with performance conditions, expense is recognized over the requisite service period for awards for which the performance condition is considered probable of being achieved. Compensation expense is recognized for all awards over the vesting period to the extent the employees or directors meet the requisite service requirements, whether or not the award is ultimately exercised. Conversely, when an employee or director does not meet the requisite service requirements and forfeits the award prior to vesting, any compensation expense previously recognized for the award is reversed.

 

See Note 9 for further details and assumptions used in the Black-Scholes pricing model.

 

13


 

Fair Value Measurement

 

ASC 820, Fair Value Measurements, (“ASC 820”) provides guidance on the development and disclosure of fair value measurements. Under this accounting guidance, fair value is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability.

 

The accounting guidance classifies fair value measurements in one of the following three categories for disclosure purposes:

 

 

Level 1: 

Quoted prices in active markets for identical assets or liabilities.

 

Level 2: 

Inputs other than Level 1 prices for similar assets or liabilities that are directly or indirectly observable in the marketplace.

 

Level 3: 

Unobservable inputs which are supported by little or no market activity and values determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

 

The Company evaluates assets and liabilities subject to fair value measurements on a recurring basis to determine the appropriate level at which to classify them for each reporting period. This determination requires significant judgments to be made by the Company.

 

The carrying value of financial assets and liabilities recorded at fair value is measured on a recurring or nonrecurring basis. Financial assets and liabilities measured on a non-recurring basis are those that are adjusted to fair value when a significant event occurs. The Company had no financial assets or liabilities carried and measured on a nonrecurring basis during the reporting periods. Financial assets and liabilities measured on a recurring basis are those that are adjusted to fair value each time a financial statement is prepared. The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis, based on the fair value hierarchy:

 

 

 

As of September 30, 2026

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Current Liabilities

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Current portion of convertible notes (related party)

 

$

-

 

 

$

-

 

 

$

29,107,200

 

 

$

29,107,200

 

Total Current Liabilities

 

$

-

 

 

$

-

 

 

$

29,107,200

 

 

$

29,107,200

 

Long-term Liabilities

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Warrant liabilities

 

$

-

 

 

$

-

 

 

$

1,922,509

 

 

$

1,922,509

 

Total Long-term Liabilities

 

$

-

 

 

$

-

 

 

$

1,922,509

 

 

$

1,922,509

 

 

 

 

As of December 31, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Long-term Assets

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Derivative asset

 

$

-

 

 

$

-

 

 

$

56,243

 

 

$

56,243

 

Total Long-term Assets

 

$

-

 

 

$

-

 

 

$

56,243

 

 

$

56,243

 

Current Liabilities

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Current portion of convertible notes (related party)

 

$

-

 

 

$

-

 

 

$

11,745,700

 

 

$

11,745,700

 

Option liabilities

 

$

-

 

 

$

-

 

 

$

3,157,717

 

 

$

3,157,717

 

Total Current Liabilities

 

$

-

 

 

$

-

 

 

$

14,903,417

 

 

$

14,903,417

 

Long-term Liabilities

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Convertible notes, net of current portion (related party)

 

$

-

 

 

$

-

 

 

$

13,268,500

 

 

$

13,268,500

 

Warrant liabilities

 

$

-

 

 

$

-

 

 

$

1,828,677

 

 

$

1,828,677

 

Total Long-term Liabilities

 

$

-

 

 

$

-

 

 

$

15,097,177

 

 

$

15,097,177

 

 

The derivative asset (Note 8) is included in other assets on the unaudited condensed consolidated balance sheets. The convertible notes (related party) (Note 7), the derivative asset and option liabilities (Note 8), and the warrant liabilities (Note 9) are recognized at fair value on a recurring basis at  September 30, 2026 and  December 31, 2025, and are classified as Level 3. There have been no transfers between levels during the periods presented. The Company estimates the fair value of the asset or liabilities using the Monte Carlo Simulation model or Black-Scholes pricing model.

 

See Notes 7, 8, and 9 for further details and assumptions used in the respective pricing model.

 

As of  September 30, 2026 and  December 31, 2025, the recorded values of cash and cash equivalents, prepaid expenses, accounts payable, and accrued expenses and other liabilities approximate their fair values due to the short-term nature of these items.

 

14


 

Bioscience Innovation Grant

 

In August 2023, the Company received a $1,158,000 grant from the North Dakota Department of Agriculture as part of the department’s Bioscience Innovation Grant (“BIG") program. The grant money is obtained by submitting requests for reimbursement of specific expenses incurred to support the remaining approval process of the Company’s products in the US.

 

The Company has elected to account for the reimbursement as a government grant. U.S. GAAP does not currently include grant accounting guidance that is in effect related to transfers of assets from governments to business entities, therefore, the Company has elected to follow the grant accounting model in International Accounting Standard (“IAS”) 20, Accounting for Government Grants and Disclosure of Government Assistance. In accordance with IAS 20, the Company cannot recognize any income from the grant until there is reasonable assurance (similar to the “probable” threshold in U.S. GAAP) that any conditions attached to the grant will be met and that the grant will be received. Once it is reasonably assured that the grant conditions will be met and that the grant will be received, grant income is recorded on a systematic basis over the periods in which the Company incurred the reimbursable expenses for which the grant is intended to compensate. Income from the grant can be presented as either other income or as a reduction in the expenses for which the grant was intended to compensate.

 

The grant program ended on June 30, 2025. Income of $658,546 for the nine months ended September 30, 2025, was included in government grant income on the unaudited condensed consolidated statements of operations.

 

The Dutch Research and Development Act Grant

 

In March 2026, the Company received a $34,814 grant from the Dutch Research and Development Act ("WBSO"). The WBSO provides compensation for a part of research and development wages and other costs through a reduction in payroll taxes. 

 

The Company has elected to account for the reimbursement as a government grant. U.S. GAAP does not currently include grant accounting guidance that is in effect related to transfers of assets from governments to business entities, therefore, the Company has elected to follow the grant accounting model in International Accounting Standard (“IAS”) 20, Accounting for Government Grants and Disclosure of Government Assistance. In accordance with IAS 20, the Company cannot recognize any income from the grant until there is reasonable assurance (similar to the “probable” threshold in U.S. GAAP) that any conditions attached to the grant will be met and that the grant will be received. Once it is reasonably assured that the grant conditions will be met and that the grant will be received, grant income is recorded on a systematic basis over the periods in which the Company incurred the reimbursable expenses for which the grant is intended to compensate. Income from the grant can be presented as either other income or as a reduction in the expenses for which the grant was intended to compensate.

 

Income of $34,814 was included in government grant income on the unaudited condensed consolidated statements of operations for the nine months ended September 30, 2026.

 

Recently Adopted Accounting Pronouncements

 

The Company considers the applicability and impact of all Accounting Standards Updates (“ASUs”). ASUs not discussed below were assessed and determined to be either not applicable or are expected to have minimal impact on the Company’s unaudited condensed consolidated financial statements and related notes.

 

In July 2025, the Financial Accounting Standards Board (“FASB”) issued ASU 2025-05, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets, which provides a practical expedient for entities estimated expected credit losses on current accounts receivable and current contract assets arising from transactions under Topic 606. The practical expedient permits an entity to assume current conditions as of the balance sheet date that do not change for the remaining life of the current accounts receivable and current contract assets. The Company adopted this standard as of January 1, 2026, on a prospective basis and elected the practical expedient for all in scope current trade receivables and current contract assets. Adoption of the ASU did not have a material impact on the Company’s unaudited condensed consolidated financial statements.

 

In November 2024, the FASB issued ASU 2024-04, Debt – Debt with Conversion and Other Options (Subtopic 470-20), which amends ASC 470-20 to clarify the circumstances in which an entity is required to account for a settlement of a debt instrument as an induced conversion. The Company adopted this standard as of January 1, 2026, prospectively. Adoption of the ASU did not have a material impact on the Company’s unaudited condensed consolidated financial statements.

 

15


 

Recent Accounting Pronouncements

 

In November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40). The amendment requires disaggregated disclosure of income statement expenses for public business entities (“PBEs”). The ASU does not change the expense captions an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements. The standard is effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company is currently assessing the potential impact of adopting this new guidance on our unaudited condensed consolidated financial statements and related disclosures.

 

In December 2025, the FASB issued ASU 2025-10, Government Grants (Topic 832): Accounting for Government Grants Received by Business Entities, which establishes recognition, measurement, and presentation guidance for government grants received by business entities, distinguishing between grants related to assets and grants related to income. The guidance requires a government grant to be recognized when it is probable that the entity will comply with the conditions of the grant and that the grant will be received. The standard is effective for fiscal years beginning after December 15, 2028, for public business entities, and after December 15, 2029, for all other entities, with early adoption permitted. The Company is currently assessing the potential impact of adopting this new guidance on our unaudited condensed consolidated financial statements and related disclosures.

 

In December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270): Narrow-Scope Improvements, which clarifies interim disclosure requirements and the applicability of Topic 270, resulting in a consolidated list of all interim disclosures required by U.S. GAAP. The amendments include a disclosure principle that requires entities to disclose events since the end of the last annual reporting period that have a material impact on the entity. The standard is effective for interim periods within fiscal years beginning after December 15, 2027, for public business entities, and after December 15, 2028, for all other entities, with early adoption permitted. The Company is currently assessing the potential impact of adopting this new guidance on our unaudited condensed consolidated financial statements and related disclosures.

 

Note 2 – Liquidity

 

The accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities and commitments in the normal course of business.

 

At each reporting period, the Company evaluates whether conditions or events raise substantial doubt about its ability to continue as a going concern for one year after the date that the financial statements are available to be issued. In performing this evaluation, management considers the Company’s current financial condition, results of operations, cash flows, contractual obligations, and its ability to obtain additional financing if needed.

 

For the nine months ended September 30, 2026, the Company incurred a net loss of $28,048,400 and cash used in operating activities was $21,365,275. As of  September 30, 2026, the Company had working capital of $33,663,507. Current liabilities include the current portion of the Company’s convertible notes (related party), which are recorded at fair value in accordance with ASC 825, Financial Instruments ("ASC 825"). As of  September 30, 2026, the convertible notes (related party) had a carrying amount of $29,107,200, compared with outstanding contractual principal and accrued interest totaling $7,074,675. The Company has sufficient cash and cash equivalents to repay the contractual principal and accrued interest on the convertible notes (related party) at their scheduled maturity dates if the holder does not elect to convert the notes. The Company also has sufficient authorized and unissued shares of common stock available to satisfy conversion of the notes if elected by the holder. See Note 7 for further details.

 

Management has evaluated the principal conditions affecting the Company’s liquidity, including recurring operating losses, cash used for operating activities, and contractual obligations due within the next 12 months. Based on this evaluation management has concluded that the Company has sufficient liquidity to fund its operations and meet its obligations as they become due for at least the 12-month period following the date the unaudited condensed consolidated financial statements are available to be issued.

 

Note 3 – Accrued Expenses

 

Accrued expenses consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Compensation

 

$

735,188

 

 

$

917,553

 

Other accruals

 

 

992,714

 

 

 

702,401

 

 

 

$

1,727,902

 

 

$

1,619,954

 

 

16


Table of Contents

 

Note 4 – Property and Equipment

 

Property and equipment consisted of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

 

 

 

 

 

Office furniture and equipment

 

$

739,068

 

 

$

329,106

 

Lab and production equipment

 

 

2,871,619

 

 

 

2,563,189

 

Computer equipment

 

 

412,461

 

 

 

303,145

 

MR scanner

 

 

1,200,000

 

 

 

1,200,000

 

Leasehold improvements

 

 

1,678,937

 

 

 

1,641,837

 

 

 

 

6,902,085

 

 

 

6,037,277

 

Less: accumulated depreciation and amortization

 

 

(4,960,366

)

 

 

(4,498,817

)

 

 

$

1,941,719

 

 

$

1,538,460

 

 

Depreciation and amortization expense was $141,378 and $177,959 for the three months ended  September 30, 2026 and 2025, respectively. Depreciation and amortization expense was $465,246 and $539,633 for the nine months ended September 30, 2026 and 2025, respectively.

 

Note 5 – Leases

 

Operating Leases

 

As of  September 30, 2026, remaining maturities of the Company’s operating lease liabilities are as follows for the years ending December 31:

 

2026 (remaining)

 

$

95,626

 

2027

 

 

263,241

 

2028

 

 

207,544

 

2029

 

 

182,520

 

2030

 

 

75,228

 

Total lease payments

 

 

824,159

 

Less: interest

 

 

(72,766

)

Present value of lease liabilities

 

 

751,393

 

Less: current portion

 

 

(271,778

)

Operating lease liability, net of current portion

 

$

479,615

 

 

The cost components of the Company’s operating leases were as follows for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Operating lease cost

 

$

75,075

 

 

$

73,237

 

 

$

232,362

 

 

$

205,266

 

Variable lease cost

 

 

43,238

 

 

 

42,775

 

 

 

127,064

 

 

 

130,826

 

 

 

$

118,313

 

 

$

116,012

 

 

$

359,426

 

 

$

336,092

 

 

Note 6 – Commitments and Contingencies

 

Vendor concentration

 

The Company’s products include components that are manufactured and supplied by third parties. Certain components and products that meet the Company’s requirements are available only from a single supplier or a limited number of suppliers. This concentration creates potential for disruptions, which may include issues with availability of product components and pricing. Shortages of product components, quality control problems, production capacity constraints, or delays by suppliers could negatively affect the Company’s ability to meet its production goals, which in turn could have a material adverse effect on the Company’s business, financial condition, and results of operations. The Company believes that it will be able to source alternative suppliers or materials if required to do so.

 

At  September 30, 2026, the Company had accounts payable to one vendor that accounted for 10% of the total outstanding balance. At  December 31, 2025, the Company had accounts payable to two vendors that each accounted for 12% of the total outstanding balance.

 

17


 

Purchase Commitments

 

At  September 30, 2026 and  December 31, 2025, the Company had $762,550 and $218,912, respectively, in outstanding firm purchase commitments for raw materials inventory and prototype components used in research and development activities. As of  September 30, 2026, payment of the purchase commitments is expected to be made within one year. During the nine months ended September 30, 2026 and 2025, the Company purchased $94,490 and $278,813, respectively, under firm purchase commitments outstanding at the beginning of the respective year.

 

Retirement Plan

 

The Company maintains retirement plans for its employees in which eligible employees can contribute a percentage of their compensation. During the three months ended  September 30, 2026 and 2025, the Company contributed $107,796 and $85,367 to these plans, respectively. During the nine months ended September 30, 2026 and 2025, the Company contributed $354,791 and $256,697 to these plans, respectively.

 

Employment Agreements

 

The Company has employment agreements with the CEO and certain senior executives of the Company. The agreements require severance of twelve and six months, respectively, of current annual salary and medical insurance in the event employment is terminated without cause.

 

Note 7 – Convertible Notes with Warrants (related party)

 

On December 16, 2022, the Company entered into a Securities Purchase Agreement with K.A.H.R. Foundation, a beneficial owner of more than 5% of the Company’s common stock as of the agreement date (see Note 12), for the issuance of unsecured, unquoted convertible promissory notes, to be issued in two tranches, to raise a maximum aggregate amount of $5,000,000.

 

The first tranche was issued on December 23, 2022. The Company received $2,325,000 in gross proceeds from the issuance of the convertible note. The convertible note bears interest of 10% per annum, compounded annually. The interest accrued during the three months ended  September 30, 2026 and 2025 was $78,000 and $70,909, respectively. The interest accrued during the nine months ended September 30, 2026 and 2025 was $231,457 and $210,416, respectively. As of  September 30, 2026 and  December 31, 2025, cumulative accrued interest on the first tranche totaled $1,007,815 and $776,358, respectively, and the entire principal balance of $2,325,000 remained outstanding at both dates. All or a portion of the principal is convertible into CHESS Depositary Interests (“CDIs”, as described further in Note 9) at a price of $0.2691 per share at the election of the holder following the 36 month anniversary of the closing date. All or a portion of accrued and unpaid interest is convertible into CDIs at a price of $0.2563 per share at the election of the holder during the same time frame. Accrued interest on the convertible notes is included in the fair value of the convertible notes (related party) on the unaudited condensed consolidated balance sheets. The maximum number of CDIs to be issued upon conversion of the principal amount and interest is no more than 12,849,949 CDIs. As of  September 30, 2026, 12,572,080 CDIs would be issued if the principal and accrued interest were converted.

 

The second tranche was issued on March 28, 2023. The Company received $2,675,000 of gross proceeds from the issuance of the convertible note. The second tranche is subject to the same terms as the first tranche. The interest accrued during the three months ended  September 30, 2026 and 2025 was $89,742 and $81,584, respectively. The interest accrued during the nine months ended September 30, 2026 and 2025 was $258,585 and $235,078, respectively. As of  September 30, 2026 and  December 31, 2025, cumulative accrued interest on the second tranche totaled $1,066,860 and $808,275, respectively, and the entire principal balance of $2,675,000 remained outstanding at both dates. The maximum number of CDIs to be issued upon conversion of the principal and interest is no more than 14,784,350 CDIs. As of  September 30, 2026, 14,103,089 CDIs would be issued if the principal and accrued interest were converted.
 

The maturity date on the notes is the earliest occurrence of (i) a change-in-control event, at which time the Company would be required to pay the holder the greater of 125% of the then outstanding balance plus accrued and unpaid interest or the amount the holder would receive if the principal and accrued and unpaid interest had been converted to CDIs at a conversion price equal to the variable weighted average price (“VWAP”) of the CDIs for the 10 day period ending on the change-in-control event date; or (ii) the four year anniversary of the closing date of each tranche, being December 23, 2026 for the first tranche and March 28, 2027 for the second tranche.

 

On March 28, 2023 and December 23, 2022, pursuant to the Securities Purchase Agreement, the Company issued warrants exercisable for 1,043,699 and 907,141 CDIs, respectively, with an exercise price of $0.2563 per share. The warrants expire five years after the dates of issuance.

 

The Company accounts for its convertible promissory notes under ASC 815, Derivatives and Hedging ("ASC 815"). Under 815-15-25, the election can be made at the inception of a financial instrument to account for the instrument under the fair value option under ASC 825. The Company has made such election for its convertible promissory notes because the notes contain conversion and settlement features and management believes that measuring the entire instrument at fair value provides more relevant information about the current value of the obligation and changes in that value over time. Using the fair value option, the convertible promissory notes are required to be recorded at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair value of the notes are recognized as a non-cash item in the change in fair value of convertible notes (related party) on the unaudited condensed consolidated statements of operations.

 

18


 

The convertible notes (related party) were recorded as a liability on the unaudited condensed consolidated balance sheets at the dates of issuance. The following table provides a summary of change in fair value of the convertible notes (related party) for the three and nine months ended  September 30:

 

​

​

Three Months Ended September 30,

​

​

Nine Months Ended September 30,

​

​

​

2026

​

​

2025

​

​

2026

​

​

2025

​

Beginning balance

​

$

33,186,900

​

​

$

23,764,700

​

​

$

25,014,200

​

​

$

19,869,700

​

Fair value change in convertible notes (related party)

​

​

(4,079,700

)

​

​

(1,518,100

)

​

​

4,093,000

​

​

​

2,376,900

​

Ending balance

​

$

29,107,200

​

​

$

22,246,600

​

​

$

29,107,200

​

​

$

22,246,600

​

 

As of  September 30, 2026, the Company had total convertible notes (related party) of $29,107,200, all of which was classified as current liabilities on the unaudited condensed consolidated balance sheets. As of  December 31, 2025, the Company had total convertible notes (related party) of $25,014,200 of which $13,268,500 was classified as long-term liabilities on the unaudited condensed consolidated balance sheets.
 

The fair value of the convertible notes is measured in accordance with ASC 820 using the “Monte Carlo Method” modeling incorporating the following inputs:
 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Expected dividend yield

 

 

0

%

 

 

0

%

Expected stock-price volatility

 

 

54.1

%

 

 

66.0 - 72.1

%

Risk-free interest rate

 

 

4.09 - 4.23

%

 

 

3.42 - 3.43

%

Stock price

 

$

1.1022

 

 

$

1.0210

 

Conversion price

 

$

0.2563 - 0.2691

 

 

$

0.2563 - 0.2691

 

 

Significant assumptions used to determine the fair value of the convertible note include the estimated probability of a change in control event, which is based on management’s expectation of future transactions; the volatility of the stock price, which is estimated based on the Company’s own historical volatility; and the credit spread, which is based on the Company's estimate of its credit rating derived from the Company's financial condition and market yields for similar instruments issued by companies with comparable credit ratings.
 

The Company evaluated the warrants under ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815. The warrants do not meet the characteristics for liability classification under either provision and as such are classified as equity under ASC 815. Given that the convertible notes were subject to fair value remeasurement, the fair value of the convertible notes was carved out from gross proceeds and the remainder of the gross proceeds of the first and second tranches of $127,900 and $541,200, respectively, was allocated to warrants. The warrants were recorded as additional paid-in capital on the unaudited condensed consolidated balance sheets at the dates of issuance. No subsequent remeasurement of the warrants is required.

 

Note 8 – Capital Commitments

 

On July 6, 2023, the Company entered into a Capital Commitment Agreement (“Agreement”) with GEM Global Yield LLC SCS (“GGY”), under the terms of which GGY agreed to provide the Company with up to $30 million Australian dollars through a Security Subscription Facility (the “Facility”) over a 3-year term. The Agreement allowed the Company to draw down funds during the 3-year term by giving GGY 15 Australian Securities Exchange (“ASX”) trading days’ notice to subscribe for CDIs, subject to share lending arrangement(s) being in place. The number of CDIs which GGY may subscribe for was capped at 700% of the average daily number of CDIs traded on the ASX during the 15 trading days prior to the relevant drawdown notice, subject to certain adjustments. The subscription price of the CDIs to be issued to GGY was the higher of (i) 90% of the average closing bid price of the Company’s CDIs over the 15 consecutive trading days after the Company gave the drawdown notice, subject to certain adjustments; or (ii) a fixed floor price nominated by the Company in the drawdown notice. The Company controlled the timing of drawdowns under the Facility and had no minimum drawdown obligation. The issue of CDIs to GGY pursuant to any drawdown notice was also conditional on the Company having sufficient placement capacity under ASX Listing Rules 7.1 or 7.1A (as applicable) or obtaining any requisite securityholder approval for the issue.

 

19


 

The Agreement met the definition of a derivative in accordance with ASC 815 and was measured at fair value. Any changes in fair value of such instruments are recorded in other income (expense) on the unaudited condensed consolidated statements of operations. 

 

The following table provides a summary of the change in fair value of the derivative asset for the three and nine months ended  September 30:

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Beginning balance

 

$

-

 

 

$

56,243

 

 

$

56,243

 

 

$

56,243

 

Fair value change in derivative asset

 

 

-

 

 

 

-

 

 

 

(56,243

)

 

 

-

 

Ending balance

 

$

-

 

 

$

56,243

 

 

$

-

 

 

$

56,243

 

 

 

As the Agreement approached its contractual expiration on July 6, 2026, and no further drawdowns were expected prior to its expiration, our fair‑value assessment as of  June 30, 2026, resulted in the derivative asset being reduced to zero. Following the expiration of the Agreement on July 6, 2026, the derivative asset remained at zero as of  September 30, 2026. The derivative asset’s fair value as of  December 31, 2025, was calculated using the Monte Carlo Simulation model utilizing the following assumptions:

 

​

​

December 31,

​

​

​

2025

​

Expected stock-price volatility

​

​

104.1

%

Risk-free interest rate

​

​

4.0

%

Stock price (in Australian dollars)

​

$

0.5700

​

 

Pursuant to the terms of the Agreement, the Company issued options to purchase 5,700,000 CDIs with an exercise price of $0.61 Australian dollars per CDI and a 3-year term.
 

The following table provides a summary of activity related to the CDI options for the nine months ended September 30:
 

CDI options outstanding at December 31, 2025

 

 

5,051,539

 

Exercise of CDI options

 

 

(5,051,539

)

CDI options outstanding at September 30, 2026

 

 

-

 

 

 

 

 

​

CDI options outstanding at December 31, 2024

 

 

5,700,000

 

Exercise of CDI options

 

 

(503,935

)

CDI options outstanding at September 30, 2025

 

 

5,196,065

 

 

The following table provides a summary of the changes in fair value of the CDI options for the three and nine months ended  September 30:
 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Beginning balance

 

$

4,286,736

 

 

$

3,000,124

 

 

$

3,157,717

 

 

$

3,135,000

 

Fair value change in CDI options

 

 

(21,666

)

 

 

(142,288

)

 

 

1,107,353

 

 

 

15,979

 

Exercise of CDI options

 

 

(4,265,070

)

 

 

-

 

 

 

(4,265,070

)

 

 

(293,143

)

Ending balance

 

$

-

 

 

$

2,857,836

 

 

$

-

 

 

$

2,857,836

 

 

As of  December 31, 2025, the CDI options had a fair value of $3,157,717 and were classified as current liabilities on the unaudited condensed consolidated balance sheets.

 

20


 

The CDI options’ fair value was calculated using the Black-Scholes option pricing model utilizing the following assumptions:

 

​

​

December 31,

​

​

​

2025

​

​

​

​

​

​

Expected dividend yield

​

​

0

%

Expected stock-price volatility

​

​

59.2

%

Risk-free interest rate

​

​

3.97

%

Stock price

​

$

1.0240

​

Conversion price

​

$

0.4083

​

 

The fair value of CDI options was determined using the Black-Scholes option pricing model with assumptions consistent in methodology to those used for stock options, except that the contractual life of the options is used as the expected term and volatility of the stock price is estimated based on the Company's own historical volatility.
 

Note 9 – Stockholders’ Equity

 

Capital Stock Authorized

 

As of  September 30, 2026 and  December 31, 2025, the Board of Directors of the Company had authorized 560,000,000 shares of capital stock, consisting of 535,000,000 shares of common stock and 25,000,000 shares of preferred stock.

 

Common Stock

 

The ASX uses an electronic system called CHESS for the clearance and settlement of trades on the ASX. The State of Delaware does not recognize the CHESS system of holding securities or electronic transfers of legal title to shares. To enable companies to have their securities cleared and settled electronically through CHESS, CDIs are issued. CDIs are units of beneficial ownership in shares and are traded in a manner similar to shares of Australian companies listed on the ASX. The legal title to the shares is held by a depositary, CHESS Depositary Nominees Pty Ltd, which is a wholly-owned subsidiary of the ASX, and is an approved general participant of ASX Settlement. One share of common stock is equivalent to one CDI.

 

In February 2025, a total of 163,935 CDI options were exercised at $0.61 Australian dollars per share for total proceeds of $61,419, net of expenses.

 

In March 2025, the Company completed an equity raise with Australian investors which consisted of 49,645,391 CDIs at $1.41 Australian dollars per share for proceeds of $42,827,577, net of expenses.

 

In March 2025, a total of 340,000 CDI options were exercised at $0.61 Australian dollars per share for total proceeds of $130,842, net of expenses.

 

In  September 2025, a total of 356,150 options to purchase common stock were exercised at prices ranging from $0.31 to $0.52 per share for total proceeds of $180,922, net of expenses.

 

In May 2026, the Company completed an equity raise with Australian and New Zealand investors which consisted of 32,432,433 CDIs at $1.85 Australian dollars per CDI for proceeds of $41,585,804, net of expenses.

 

In July 2026, a total of 5,051,539 CDI Options were exercised at $0.61 Australian dollars per CDI for total proceeds of $2,113,660, net of expenses.

 

In August 2026, a total of 30,000 options to purchase common stock were exercised at prices ranging from $0.21 to $0.31 per share for total proceeds of $7,170, net of expenses.

 

In September 2026, a warrant to purchase 78,125 shares of Class A common stock was exercised at $0.60 per share for total proceeds of $46,214, net of expenses. 

 

Dividend Rights         

 

Subject to the prior rights of holders of all classes of stock at the time outstanding having prior rights as to dividends, the holders of the common stock shall be entitled to receive, out of any assets of the Corporation legally available therefore, any dividends as may be declared from time to time by the Board of Directors. The right to such dividends shall not be cumulative, and no right shall accrue by reason of the fact that dividends are not declared in any prior period.

 

Voting Rights         

 

The holder of each share of common stock shall have the right to one vote for each such share, and shall be entitled to notice of any stockholders’ meeting in accordance with the Bylaws of the Corporation, and shall be entitled to vote upon such matters and in such manner as may be provided by law.

 

21


 

Stock Option Plans

 

On February 14, 2019, the Board of Directors adopted, and our stockholders approved, the 2019 Equity Incentive Plan, reserving 11,418,500 shares of the Company’s common stock for the granting of incentive and nonqualified stock options, or other stock-based awards, to employees, directors, and consultants. On March 24, 2026, the Board of Directors adopted, and on May 7, 2026, our stockholders approved, the Amended and Restated 2019 Equity Incentive Plan (the "2019 Plan") increasing the number of shares of the Company’s common stock reserved for issuance to 45,150,000. Under the 2019 Plan, on the first day of each of the Company’s fiscal years beginning in 2020, the number of shares of Common Stock available for issuance from time to time under the 2019 Plan automatically will be increased by an amount equal to the lesser of (i) five percent (5%) of the aggregate number of shares reserved under this Plan on the last day of the immediately preceding fiscal year, and (ii) such number of shares determined by the Board (the “Annual Increase”). The maximum aggregate number of shares that may be issued upon the exercise of ISOs under the 2019 Plan may not exceed the initial limit cumulatively increased on each January 1 beginning in 2020 by the lesser of the Annual Increase for such year or 3,000,000 shares, unless the increase is approved by our stockholders. Certain increases to the share reserve have historically received stockholder approval in connection with the Company’s annual meeting. As of  September 30, 2026, the cumulative number of shares authorized for issuance under the 2019 Plan is 45,150,000 shares, of which 2,675,887 shares remained available for future issuance.

 

Options are granted at a price equal to the closing sale price of a CDI as of the date of grant, converted from Australian dollars to U.S. dollars using the prevailing exchange rate. Generally, vesting terms of outstanding options range from immediate to four years. In addition, some options have been issued to the management team that vest upon completion of certain milestones and performance requirements; as of  September 30, 2026, 26,393,261 of these options are issued and outstanding. For these performance-based awards, expense is recognized over the requisite service period when it is probable the performance condition will be achieved. If at any point the Company determines that the performance condition is improbable, any previously recognized expense is reversed. Adjustments for forfeitures are recorded as they occur. In no event are the options exercisable for more than ten years after the date of grant. The Company issues new shares of common stock when stock options are exercised.

 

The following provides a summary of activity related to the Company’s stock options for the nine months ended September 30:

 

 

 

 

 

​

 

Weighted-Average

 

 

Aggregate

 

 

 

Number of

 

 

Exercise

 

 

Intrinsic

 

 

 

Option Shares

 

 

Price

 

 

Value

 

 

 

 

 

​

 

 

 

​

 

 

 

​

Options outstanding - December 31, 2025

 

 

33,907,621

 

 

$

0.58

 

 

 

 

​

Exercised

 

 

(30,000

)

 

 

0.25

 

 

 

 

​

Forfeited

 

 

(45,000

)

 

 

1.07

 

 

 

 

​

Expired

 

 

-

 

 

 

-

 

 

 

 

​

Granted

 

 

2,338,956

 

 

 

1.30

 

 

 

 

​

Options outstanding - September 30, 2026

 

 

36,171,577

 

 

$

0.63

 

 

$

18,114,403

 

Options exercisable - September 30, 2026

 

 

10,714,897

 

 

$

0.68

 

 

$

5,006,401

 

Weighted average fair value of options granted during the nine months ended September 30, 2026

 

 

 

​

 

$

0.95

 

 

 

 

​

 

​

​

​

​

​

​

Weighted-Average

​

​

Aggregate

​

​

​

Number of

​

​

Exercise

​

​

Intrinsic

​

​

​

Option Shares

​

​

Price

​

​

Value

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Options outstanding - December 31, 2024

​

​

25,555,170

​

​

$

0.42

​

​

​

​

​

Exercised

​

​

(356,150

)

​

​

0.51

​

​

​

​

​

Forfeited

​

​

(18,750

)

​

​

0.21

​

​

​

​

​

Expired

​

​

(19,100

)

​

​

0.74

​

​

​

​

​

Granted

​

​

8,628,951

​

​

​

1.06

​

​

​

​

​

Options outstanding - September 30, 2025

​

​

33,790,121

​

​

$

0.58

​

​

$

14,263,079

​

Options exercisable - September 30, 2025

​

​

6,645,816

​

​

$

0.66

​

​

$

2,315,670

​

Weighted average fair value of options granted during the nine months ended September 30, 2025

​

​

​

​

​

$

0.82

​

​

​

​

​

 

The weighted average remaining contractual life of options outstanding and exercisable was 6.81 and 5.03 years, respectively, as of  September 30, 2026.

 

The intrinsic value of options exercised during the nine months ended September 30, 2026 and 2025 was $30,375 and $138,476, respectively.

 

22


 

The fair value of option awards granted was determined using the Black-Scholes option pricing model utilizing the following assumptions:

 

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Expected life (years)

 

 

5.83 - 6.25

 

 

 

5.32 - 6.82

 

Expected stock-price volatility

 

 

81.73 - 84.76

%

 

 

85.4 - 88.0

%

Risk-free interest rate

 

 

3.88 - 4.45

%

 

 

3.93 - 4.38

%

Expected dividend yield

 

 

0

%

 

 

0

%

 

The Company reviews its current assumptions on a periodic basis and adjusts them as necessary to determine the option valuation. The expected term reflects our estimate of the period over which the stock options will remain outstanding before exercise or expiration. As we do not have sufficient historical exercise data to provide a reasonable basis upon which to estimate the expected term, the expected term of stock option awards granted has been determined using the simplified method, which is the average of the weighted-average vesting period and the contractual term. Volatility is based on the Company’s own historical volatility as well as historic volatilities of traded shares from a selected publicly traded peer group, believed to be comparable after consideration of size, maturity, profitability, growth, risk and return on investment. The risk-free interest rate is based on the yield of constant maturity U.S. treasury bonds with a remaining term equal to the expected life of the awards at the grant date. The expected dividend yield is zero, as the Company has not paid or declared any dividends to common stockholders and does not expect to pay dividends in the foreseeable future. The Company’s policy is to account for forfeitures as they occur and records stock-based compensation expense only for those awards that are expected to vest.

 

The following table summarizes stock-based compensation expense related to options recognized in the Company’s unaudited condensed consolidated statements of operations for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Cost of goods sold

 

$

56,442

 

 

$

8,610

 

 

$

123,045

 

 

$

22,193

 

Sales and marketing

 

 

158,626

 

 

 

33,270

 

 

 

283,655

 

 

 

85,607

 

Research and development

 

 

441,239

 

 

 

45,899

 

 

 

815,070

 

 

 

119,534

 

General and administrative

 

 

509,756

 

 

 

77,573

 

 

 

989,518

 

 

 

186,119

 

 

 

$

1,166,063

 

 

$

165,352

 

 

$

2,211,288

 

 

$

413,453

 

 

In January 2026, the Company received 510(k) clearance under the premarket notification process from the United States Food and Drug Administration (“FDA”) for its Vision-MR Diagnostic Catheter and its NorthStar Mapping System. These clearances caused the related performance conditions to be satisfied and 2,088,721 performance-based stock options to vest. The Company recognized $772,649 of additional stock-based compensation expense during the nine months ended September 30, 2026 in connection with these awards. In September 2026, the Company received its first U.S. customer product order and completed its first U.S. sale of its NorthStar Mapping System. These events caused the related performance conditions to be satisfied and 1,194,110 performance-based stock options to vest. The Company recognized an additional $1,015,213 of stock-based compensation expense during the nine months ended September 30, 2026 in connection with these awards. 

 

No income tax benefits were recognized in the accompanying unaudited condensed consolidated statements of operations related to this compensation expense due to the full valuation allowance provided on the Company’s deferred income tax assets.

 

As of  September 30, 2026, the total unrecognized compensation cost related to unvested stock options then outstanding was $10,942,188. Future stock-based compensation expense is expected to be as follows for the years ending December 31:

 

2026 (remaining)

 

$

163,739

 

2027

 

 

573,336

 

2028

 

 

369,578

 

2029

 

 

242,928

 

2030

 

 

86,213

 

Total related to options expected to vest

 

 

1,435,794

 

Performance grants not probable of achievement

 

 

9,506,394

 

Total unrecognized compensation expense

 

$

10,942,188

 

 

The performance grants not probable of achievement are generally related to the receipt of regulatory approvals or sales milestones predicated on the receipt of regulatory approvals not yet received. Under U.S. GAAP, these milestones are generally not considered probable until the regulatory approval is obtained. 

 

23


 

Restricted Stock

 

On May 14, 2025, the Company granted 121,260 shares of restricted stock to its three independent board directors. The restricted stock vests annually on the anniversary of the grant date, provided that the participant continuously provides services to the Company through the applicable vesting date. The fair market value on the date of grant was $1.07 per share. 

 

On May 8, 2026, the Company granted 111,497 shares of restricted stock to its four independent board directors. The restricted stock vests annually on the anniversary of the grant date, provided that the participant continuously provides services to the Company through the applicable vesting date. The fair market value on the date of grant was $1.29 per share. 

 

The following provides a summary of activity related to time-based nonvested restricted stock grants for the nine months ended September 30:

 

 

 

 

 

​

 

Weighted Average

 

 

 

Nonvested

 

 

Grant Date

 

 

 

Restricted Shares

 

 

Fair Value

 

 

 

 

 

​

 

 

 

​

Outstanding as of December 31, 2025

 

 

696,838

 

 

$

0.39

 

Granted

 

 

111,497

 

 

 

1.29

 

Vested

 

 

(315,898

)

 

 

0.32

 

Forfeited

 

 

-

 

 

 

-

 

Outstanding as of September 30, 2026

 

 

492,437

 

 

$

0.64

 

 

 

 

 

 

​

 

Weighted Average

 

 

 

Nonvested

 

 

Grant Date

 

 

 

Restricted Shares

 

 

Fair Value

 

 

 

 

 

​

 

 

 

​

Outstanding as of December 31, 2024

 

 

861,161

 

 

$

0.25

 

Granted

 

 

121,260

 

 

 

1.07

 

Vested

 

 

(285,583

)

 

 

0.24

 

Forfeited

 

 

-

 

 

 

-

 

Outstanding as of September 30, 2025

 

 

696,838

 

 

$

0.39

 

 

Total stock-based compensation expense resulting from grants of restricted stock was $29,487 and $25,717 for the three months ended  September 30, 2026 and 2025, respectively, and $82,466 and $64,411 for the nine months ended September 30, 2026 and 2025, respectively, and is included in general and administrative expenses on the unaudited condensed consolidated statements of operations. No income tax benefits were recognized in the accompanying unaudited condensed consolidated statements of operations related to this compensation expense due to the full valuation allowance provided on the Company’s deferred income tax assets.

 

As of  September 30, 2026, the total unrecognized compensation cost related to unvested restricted stock was $267,906. Future stock-based compensation expense is expected to be as follows for the years ending December 31:

 

2026 (remaining)

 

$

29,488

 

2027

 

 

100,983

 

2028

 

 

77,248

 

2029

 

 

47,723

 

2030

 

 

12,464

 

Total

 

$

267,906

 

 

 

24


 

Warrants

 

As part of the convertible notes (related party) issuances in 2022 and 2023 and the equity raises in 2023, the Company issued warrants to purchase common stock or CDIs which are summarized below for the nine months ended September 30:

 

 

 

Number of

 

 

Weighted-Average

 

 

 

Warrants

 

 

Exercise Price

 

 

 

 

 

​

 

 

 

​

Warrants outstanding - December 31, 2025

 

 

5,216,158

 

 

$

0.4742

 

Warrants issued

 

 

-

 

 

 

-

 

Warrants exercised

 

 

(78,125

)

 

 

0.6000

 

Warrants expired/forfeited

 

 

-

 

 

 

-

 

Warrants outstanding - September 30, 2026

 

 

5,138,033

 

 

$

0.4723

 

Warrants exercisable - September 30, 2026

 

 

5,138,033

 

 

$

0.4723

 

 

 

 

Number of

 

 

Weighted-Average

 

 

 

Warrants

 

 

Exercise Price

 

 

 

 

 

​

 

 

 

​

Warrants outstanding - December 31, 2024

 

 

5,216,158

 

 

$

0.4742

 

Warrants issued

 

 

-

 

 

 

-

 

Warrants exercised

 

 

-

 

 

 

-

 

Warrants expired/forfeited

 

 

-

 

 

 

-

 

Warrants outstanding - September 30, 2025

 

 

5,216,158

 

 

$

0.4742

 

Warrants exercisable - September 30, 2025

 

 

5,216,158

 

 

$

0.4742

 

 

The warrants issued in connection with the equity raises were evaluated under ASC 480 and ASC 815. Of the 3,265,318 warrants issued in connection with the equity raises, 2,100,568 were determined to qualify as liabilities due to the exercise price being denominated in a currency other than the Company’s functional currency, while the remaining 1,164,750 do not meet the characteristics for liability classification under either provision and as such are classified as equity under ASC 815. As of  September 30, 2026, 3,187,193 warrants issued in connection with the equity raises remained outstanding, consisting of 2,100,568 liability-classified warrants and 1,086,625 equity-classified warrants. The warrants expire ten years after the dates of issuance. In addition, as of  September 30, 2026, the Company has 1,950,840 warrants outstanding that were issued in connection with the convertible notes (related party) issuances, which are classified as equity under ASC 815. See Note 7 for further details.

 

Any subsequent changes in fair value of warrants classified as a liability have been recorded in change in fair value of warrant liabilities on the unaudited condensed consolidated statements of operations. The following table provides a summary of change in fair value of the warrants classified as a liability for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Beginning balance

 

$

2,256,802

 

 

$

1,793,999

 

 

$

1,828,677

 

 

$

1,532,067

 

Fair value change in warrants

 

 

(334,293

)

 

 

(142,304

)

 

 

93,832

 

 

 

119,628

 

Ending balance

 

$

1,922,509

 

 

$

1,651,695

 

 

$

1,922,509

 

 

$

1,651,695

 

 

As of  September 30, 2026 and  December 31, 2025, the fair value of the warrants of $1,922,509 and $1,828,677, respectively, are classified as long-term warrant liabilities on the unaudited condensed consolidated balance sheets.

 

The fair value of the warrants was determined using the Black-Scholes option pricing model utilizing the following assumptions:

 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Expected dividend yield

 

 

0

%

 

 

0

%

Expected stock-price volatility

 

 

81.9 - 82.5

%

 

 

85.3 - 85.5

%

Risk-free interest rate

 

 

5.14

%

 

 

4.60

%

Stock price

 

$

1.1059

 

 

$

1.0240

 

Conversion price

 

$

0.6628 - 0.6977

 

 

$

0.6358 - 0.6693

 

 

The fair value of warrants was determined using the Black-Scholes option pricing model with assumptions consistent in methodology to those used for stock options, except that the contractual life of the warrant is used as the expected term.

 

25


 

Note 10 – Income Taxes

 

The effective tax rate for the nine months ended September 30, 2026 and 2025 was zero percent. As a result of the analysis of all available evidence as of  September 30, 2026 and  December 31, 2025, the Company recorded a full valuation allowance on its net deferred tax assets. Consequently, the Company reported no income tax benefit during the nine months ended September 30, 2026 and 2025. If the Company’s assumptions change and the Company believes that it will be able to realize these deferred tax assets, the tax benefits relating to any reversal of the valuation allowance on deferred tax assets will be recognized as a reduction of future income tax expense. If the assumptions do not change, each period the Company could record an additional valuation allowance on any increases in the deferred tax assets.

 

Note 11 – Segment Information

 

The Company sells capital equipment, which includes both Imricor-developed and third-party equipment, and consumable products, for use in iMR labs, and capital equipment maintenance service agreements.

 

Operating segments are defined as components of an enterprise about which separate discrete financial information is available for evaluation by the Chief Operating Decision Maker (“CODM”) when making decisions regarding resource allocation and assessing performance. The Company’s CODM is its Chief Executive Officer, who reviews consolidated financial results when making resource allocation decisions or evaluating Company performance. The Company manages its business on a consolidated basis and operates as one reportable segment, and the CODM’s primary measure of segment profit or loss is net loss.

 

For the Company’s single reportable segment, the total amounts of segment profit or loss and segment assets are the same as net loss and total assets, respectively, presented in the accompanying unaudited condensed consolidated financial statements.

  

The following table summarizes the significant expense categories provided to the CODM for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Revenues

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Equipment revenue

 

$

168,970

 

 

$

8,461

 

 

$

186,287

 

 

$

29,272

 

Consumable revenue

 

 

2,467

 

 

 

4,971

 

 

 

(32,715

)

 

 

139,957

 

Service revenue

 

 

16,372

 

 

 

21,359

 

 

 

58,880

 

 

 

62,437

 

Total Revenues

 

 

187,809

 

 

 

34,791

 

 

 

212,452

 

 

 

231,666

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Costs and expenses

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Cost of goods sold

 

 

615,830

 

 

 

701,987

 

 

 

2,010,471

 

 

 

1,513,681

 

Sales expenses

 

 

811,930

 

 

 

652,484

 

 

 

2,232,046

 

 

 

1,967,280

 

Marketing expenses

 

 

687,726

 

 

 

448,107

 

 

 

2,087,175

 

 

 

1,338,004

 

Clinical research expenses

 

 

854,921

 

 

 

562,065

 

 

 

3,060,795

 

 

 

1,699,353

 

Regulatory affairs and quality assurance expenses

 

 

1,175,225

 

 

 

777,474

 

 

 

3,014,853

 

 

 

2,448,428

 

Other research and development expenses

 

 

2,226,633

 

 

 

1,238,247

 

 

 

5,917,384

 

 

 

4,192,812

 

General and administrative expenses

 

 

1,989,349

 

 

 

1,423,632

 

 

 

5,798,844

 

 

 

3,953,429

 

Total Costs and Expenses

 

 

8,361,614

 

 

 

5,803,996

 

 

 

24,121,568

 

 

 

17,112,987

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Loss from Operations

 

 

(8,173,805

)

 

 

(5,769,205

)

 

 

(23,909,116

)

 

 

(16,881,321

)

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Other income (expense)

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Interest income

 

 

528,798

 

 

 

380,729

 

 

 

1,172,944

 

 

 

862,621

 

Foreign currency exchange gain

 

 

306,120

 

 

 

95,296

 

 

 

25,096

 

 

 

1,254,790

 

Other income (expense)

 

 

4,429,259

 

 

 

1,799,093

 

 

 

(5,337,324

)

 

 

(1,871,530

)

Total Other Income (Expense)

 

 

5,264,177

 

 

 

2,275,118

 

 

 

(4,139,284

)

 

 

245,881

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Net loss

 

$

(2,909,628

)

 

$

(3,494,087

)

 

$

(28,048,400

)

 

$

(16,635,440

)

 

A customer return occurred during the three months ended March 31, 2026, and, as a result, consumable revenues for the nine months ended September 30, 2026, are lower than consumable revenues for the three months ended September 30, 2026. 

 

Other segment items within net loss correspond to the unaudited condensed consolidated statements of operations line items for interest expense, government grant income, change in fair value of convertible notes (related party), change in fair value of option liabilities, change in fair value of derivative asset, change in fair value of warrant liabilities, and other expense.

 

26


 

Revenues by region were as follows for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Europe

 

$

69,627

 

 

$

34,791

 

 

$

94,270

 

 

$

231,666

 

U.S.

 

 

118,182

 

 

 

-

 

 

 

118,182

 

 

 

-

 

Total revenue by geography

 

$

187,809

 

 

$

34,791

 

 

$

212,452

 

 

$

231,666

 

 

The following table provides revenue by country based on the location where services are provided and products are sold for more than 10% of the total revenue for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

U.S.

 

$

118,182

 

 

$

-

 

 

$

118,182

 

 

$

-

 

Germany

 

 

8,630

 

 

 

13,742

 

 

 

61,967

 

 

 

76,256

 

Hungary

 

 

6,408

 

 

 

5,313

 

 

 

19,521

 

 

 

15,126

 

Netherlands

 

 

54,589

 

 

 

15,736

 

 

 

12,782

 

 

 

140,284

 

 

 

$

187,809

 

 

$

34,791

 

 

$

212,452

 

 

$

231,666

 

 

Property and equipment is held in the following countries:

 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

U.S.

 

$

1,576,952

 

 

$

1,121,585

 

Germany

 

 

146,077

 

 

 

175,111

 

Other foreign countries

 

 

218,690

 

 

 

241,764

 

 

 

$

1,941,719

 

 

$

1,538,460

 

 

No individual country other than the U.S. and Germany accounted for more than 10% of the total net book value.

 

See Note 1 for further details on the Company’s products and services, and major customers.

 

Note 12 – Related Party Transactions

 

K.A.H.R. Foundation is considered a related party based on its ownership interest in the Company, its position as the sole holder of the Company’s unsecured, unquoted convertible promissory notes and related warrants issued under the Securities Purchase Agreement dated December 16, 2022, and its contractual right to designate a member of the Company’s Board of Directors. See Note 7 for further details on the convertible notes and warrants. Pursuant to the Securities Purchase Agreement, K.A.H.R. Foundation has the right, for so long as the convertible notes are outstanding, to designate one individual to serve as a member of the Company’s Board of Directors (the “Lender Nominee”). Dr. Jeffrey Leighton has served as the Lender Nominee since July 2024.

 

27


 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated financial statements and related notes and other information included elsewhere in this Quarterly Report on Form 10-Q and the audited consolidated financial statements and notes thereto and management’s discussion and analysis of financial condition and results of operations for the year ended December 31, 2025, included in our Registration Statement on Form 10-12G, filed with the Securities and Exchange Commission (the “SEC”) on March 18, 2026, as amended by Amendment No. 1 filed on April 24, 2026, and Amendment No. 2 filed on May 15, 2026, and effective as of May 18, 2026 (the “Registration Statement”). In addition to historical data, this discussion contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to our business, financial condition, results of operations, cash flows, and projections based on current expectations that involve risks, uncertainties, assumptions, and other important factors. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including those set forth in Part II,  Item 1A, “Risk Factors,” of this Quarterly Report on Form 10-Q and in Item 1A, “Risk Factors,” of our Registration Statement. Additionally, our historical results are not necessarily indicative of the results that may be expected for any period in the future. We use words such as “will,” “may,” “expect,” “intend,” “seek,” “would,” “should,” “could,” “continue,” “plan,” “estimate,” “anticipate,” “believe,” and similar expressions to identify forward-looking statements, but the absence of these words does not mean that a statement is not forward looking.

 

Overview

 

Imricor is a U.S.-based medical device company that is leading the new field of real-time iMR cardiac ablations – that is, cardiac ablations guided by real-time MR, rather than by conventional x-ray fluoroscopy. Our principal focus is the design, manufacturing, sale, and distribution of MR-compatible products for cardiac catheter ablation procedures.

 

The Vision-MR Ablation Catheter is our prime product offering, specifically designed to work under real-time MR guidance, with the intent of enabling higher success rates along with a faster and safer treatment compared to conventional procedures using x-ray guided catheters. The Vision-MR Ablation Catheter has been approved in the European Union ("EU"), Qatar, and the Kingdom of Saudi Arabia ("KSA") with an indication for treating Type I atrial flutter. We also have approval for the sale of our capital product, the Advantage-MR EP Recorder/Stimulator System, in the EU, Qatar, and KSA. We have approval for the sale of our capital product, the NorthStar Mapping System, in the EU, KSA, and the U.S. 

 

We are continuing enrollment in our Vision-MR Ablation of Atrial Flutter ("VISABL-AFL") clinical trial to support U.S. market entry of the Vision-MR Ablation Catheter and RF-5000 ablation generator system. In parallel with the clinical trial, we have secured market clearance from the FDA for the Vision-MR Diagnostic Catheter and NorthStar Mapping System. We are pursuing approvals for our other products, including the Advantage-MR EP Recorder/Stimulator System and the Vision-MR Dispersive Electrode, while the VISABL-AFL clinical trial is ongoing.

 

We sell our capital and consumable products to hospitals and clinics for use in iMR labs, in which ablation procedures using the Vision-MR Ablation Catheter can be performed. We collaborate with GE Healthcare, Philips, and Siemens, the three leading global MR vendors who provide MR systems for iMR labs, to target certain sites and support the design and construction of iMR labs for those sites.

 

28


Table of Contents

 

Financial Overview

 

Imricor is in the early commercialization phase and is not yet profitable as we continue to invest in clinical validation, regulatory approvals, and commercial infrastructure to support adoption of iMR procedures. As a result, for the nine months ended September 30, 2026, the Company incurred a net loss of $28,048 thousand on revenues of $212 thousand. Operating expenses, primarily in research and development, sales and marketing, and general and administrative functions, reflect planned investments in pursuing U.S. regulatory approval, expanding our clinical support and sales teams, and building iMR lab infrastructure in our target markets.

 

As of September 30, 2026, the Company had cash and cash equivalents of $62,100 thousand, compared to cash and cash equivalents of $19,502 thousand and marketable securities of $21,278 thousand as of December 31, 2025. We have funded our operations to date primarily through the sale of our common stock and CDIs and through indebtedness. We expect to continue to incur operating losses for the foreseeable future as we execute our commercialization and clinical strategies. We anticipate that achieving profitability will require significant growth in iMR procedure volume and geographic expansion, and the Company may require additional financing to support these objectives.

 

Key Factors Affecting Our Business

 

There are a number of factors that have impacted, and we believe will continue to impact, our results of operations and growth. These factors include:

 

 

●

Regulatory approvals/clearances. The sale of our products requires regulatory approval in each relevant jurisdiction. We are not assured of receiving future regulatory clearances for our existing products outside of the European Union or approvals for expanding indications or additional products currently in our product pipeline.

 

 

●

Market adoption. Our ability to generate revenue is dependent on hospitals and clinics with ablation centers in markets where we obtain the required regulatory approval establishing an iMR lab and adopting our MR-compatible technology for cardiac catheter ablation procedures. While we work collaboratively with leading MR vendors to drive lab adoption, there can be no guarantee on the outcome.

 

 

●

Competition. We expect to generate the vast majority of our future revenue from the sale of our products used for MR-guided cardiac ablation procedures. The medical device industry is competitive, subject to rapid change, and significantly affected by new product introductions. There are a number of other products and devices on the market which are not traditionally MR-compatible, but which are commonly used to perform conventional cardiac catheter ablation procedures. To this end, we will compete with larger companies who manufacture and sell ablation and diagnostic electrophysiology products. We must strive to be successful in light of our competitors’ existing and future products and related pricing and their resources to successfully market to the physicians who use our products.

 

 

●

Sales and marketing resources. We currently have limited sales and marketing resources and will need to, among other things, expand our sales team. We will sell all our products to hospitals and clinics either directly or through distributors and will therefore need to commit increased resources to sales and marketing to execute our current growth strategy. The rate at which we grow our sales force and the speed at which newly hired salespeople or distributors become effective can impact our revenue growth or our costs incurred in anticipation of such growth.

 

While these factors may present significant opportunities for us, they also pose significant risks and challenges that we must address.

 

29


Table of Contents

 

Recent Developments

 

On May 7, 2026, we completed a placement in which we issued 32,432,433 CDIs. We raised $41,586 thousand in net proceeds after deducting issuance costs. Proceeds from this placement will support our growth strategy and may be used for purposes including launching the NorthStar Mapping System in the U.S., advancing regulatory approvals, completing clinical trials, research and development activities, and associated offer costs. 

 

On July 6, 2026, a total of 5,051,539 CDI options were exercised by holders of previously issued CDI options. We received total proceeds of $2,114 thousand, net of expenses.  In connection with the exercise, the fair value of the option liabilities of $4,265 thousand as of the settlement date was reclassified to additional paid-in capital.

 

Components of our Consolidated Results of Operations

 

Revenues

 

We generate revenue from product sales and service revenue. Revenue is recognized when control of the product or service transfers to the customer. For product sales that contain a single performance obligation, revenue is recognized at a point in time when title to the goods and risk of loss transfers to the customer, which typically occurs upon shipment. For product sales that contain multiple performance obligations, such as equipment sales that include installation services, we allocate the transaction price to each performance obligation based on the estimated or observable standalone selling price and recognize revenue for each performance obligation when (or as) control is transferred to the customer and the performance obligation is satisfied. Service revenue is recognized over time as services are provided. Sales tax and value added taxes in foreign jurisdictions that are collected from customers and remitted to governmental authorities are accounted for on a net basis and therefore are excluded from net sales. Product sales include shipping and handling fees charged to customers. Shipping and handling costs associated with outbound freight after control over a product has transferred to a customer are accounted for as a fulfillment cost and are included in cost of goods sold.

 

Product Revenue

 

Our product revenue is derived from sales of our cardiac ablation systems, associated consumables, and third-party equipment to hospitals, clinics, and other providers. Our primary products include the Vision-MR Ablation Catheter and Vision-MR Diagnostic Catheter, which are used in iMR-guided cardiac ablation procedures. Customers select our products based on clinical efficacy, ease of use, pricing, and third-party reimbursement availability. We currently derive revenue from both domestic and international markets, particularly the U.S. and the European Union, where we maintain a direct sales organization. In other international markets, including the Middle East, we distribute our products through exclusive distributors. We evaluate sales returns and allowances for variable consideration on a monthly basis and allowance for credit losses at each reporting period. We have historically not considered provisions for these items necessary.

 

Service Revenue

 

Our service revenue is derived from service agreements for maintenance on our Advantage-MR EP Recorder/Stimulator System and third-party equipment products provided to hospitals, clinics, and other providers. Service revenue is recognized over the contract period on a straight-line basis as customers benefit from the services throughout the service contract period.

 

Costs and Expenses

 

Cost of Goods Sold

 

Cost of goods sold represents costs directly related to production and distribution of our products, including raw materials and components, manufacturing labor, quality assurance testing, product sterilization and packaging, shipping and handling costs, and manufacturing overhead. Shipping and handling costs associated with outbound freight after control over a product has transferred to a customer are accounted for as a fulfillment cost and are included in cost of goods sold. Manufacturing overhead costs include the cost of material procurement, inventory control, and equipment and operations supervision. Cost of goods sold also includes depreciation expense for product tooling, production equipment, and equipment placed at customer sites as part of commercial sales agreements. Costs associated with any inventory write-downs resulting from quarterly physical inventory counts and product obsolescence are also included within cost of goods sold. Fluctuations in our cost of goods sold correspond with the fluctuations in these costs as well as sales volume.

 

Sales and Marketing

 

Sales and marketing expenses consist primarily of sales and marketing personnel, field sales travel, trade show expenses, physician training and education programs, and consultant fees related to market development and commercialization strategy. We anticipate that our sales and marketing expenses will increase as we expand our direct sales force in the U.S. and EU, establish and support international distribution partnerships, and increase marketing investments to drive adoption of our MR-guided ablation systems.

 

30


Table of Contents

 

Research and Development Expenses

 

Research and development expenses include salaries for our research and development, regulatory, quality, and clinical personnel, clinical trial expenses, regulatory submissions, manufacturing process improvements, product development costs, enhancements to our currently commercialized products, and additional investments in our product development pipeline. We expense research and development expenses as incurred. We track external costs on a development program basis for our key programs, including VISABL-AFL and Vision-MR Ablation of Ventricular Tachycardia ("VISABL-VT"). However, we do not track internal costs, including personnel related costs, equipment costs, facility costs, and supplies, on a development program basis because these costs are deployed across multiple programs and are monitored in total rather than by individual program. We generally expect that research and development expenses will increase as we conduct our VISABL-AFL and VISABL-VT clinical trials, pursue additional regulatory approvals in the U.S. and international markets, advance next-generation product development, and optimize our manufacturing processes.

 

General and Administrative Expenses

 

General and administrative expenses consist primarily of salaries for our executive, finance, accounting, and human resources personnel; share-based compensation; professional fees for accounting, audit, legal, and tax services; public company compliance costs; directors and officers liability insurance; and facility costs. We anticipate general and administrative expenses will increase as we hire additional personnel to support growth in our commercial and research and development teams, comply with SEC reporting requirements, and enhance our internal systems and controls infrastructure.

 

Other Income (Expense)

 

Other income (expense) consists primarily of changes in fair value of our financial instruments, including convertible notes (related party), option liabilities, and warrant liabilities that are remeasured to fair value at each reporting period, as well as interest income from our investments in cash, cash equivalents, and marketable securities. Additionally, other income and expense may include foreign currency exchange gains and losses resulting from remeasurements on our cash holdings, receivables, leases, and liabilities denominated in foreign currencies such as Euros and Australian dollars, government grant income related to our research and development activities, and interest expense on financing agreements.

 

Results of Operations

 

Comparison of the Three Months Ended September 30, 2026, to the Three Months Ended September 30, 2025

 

 

 

Three Months Ended September 30,

 

 

Change

 

(in thousands)

 

2026

 

 

2025

 

 

Amount

 

 

 

%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Revenues

 

$

188

 

 

$

35

 

 

$

153

 

 

 

437

%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Costs and Expenses:

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Cost of goods sold

 

 

616

 

 

 

702

 

 

 

(86

)

 

 

(12

)%

Sales and marketing

 

 

1,500

 

 

 

1,101

 

 

 

399

 

 

 

36

%

Research and development

 

 

4,257

 

 

 

2,578

 

 

 

1,679

 

 

 

65

%

General and administrative

 

 

1,989

 

 

 

1,423

 

 

 

566

 

 

 

40

%

Total Costs and Expenses

 

 

8,362

 

 

 

5,804

 

 

 

2,558

 

 

 

44

%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Loss from Operations

 

 

(8,174

)

 

 

(5,769

)

 

 

(2,405

)

 

 

42

%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Total Other Income (Expense)

 

 

5,264

 

 

 

2,275

 

 

 

2,989

 

 

 

131

%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Net Loss

 

$

(2,910

)

 

$

(3,494

)

 

$

584

 

 

 

(17

)%

 

Revenues

 

Our revenue is derived from product revenue and service revenue. We earned revenue of $188 thousand for the three months ended September 30, 2026, as compared to revenue of $35 thousand for the three months ended September 30, 2025, an increase of $153 thousand. The increase in revenue compared to the prior period was primarily due to our first U.S. sale of our NorthStar Mapping System in September 2026.

 

31


Table of Contents

 

Cost of Goods Sold

 

Cost of goods sold during the three months ended September 30, 2026, were $616 thousand, compared to $702 thousand during the three months ended September 30, 2025, representing a decrease of $86 thousand. The decrease in cost of goods sold was primarily due to a $287 thousand favorable change in inventory absorption resulting from higher production levels, including production of clinical trial materials and equipment, relative to sales during the three months ended September 30, 2026, compared to the corresponding period in 2025. Additionally, inventory reserve expense decreased $102 thousand during the three months ended September 30, 2026, compared to the corresponding period in 2025. These decreases were partially offset by higher personnel-related costs compared to the prior period. Personnel-related costs, including salaries, bonuses, benefits, and other employee expenses, increased $290 thousand following the expansion of our manufacturing team which resulted in a higher number of employees during the three months ended September 30, 2026, compared to the corresponding period in 2025. 

 

Sales and Marketing

 

Sales and marketing expenses during the three months ended September 30, 2026, were $1,500 thousand, compared to $1,101 thousand during the three months ended September 30, 2025, representing an increase of $399 thousand. This increase was primarily attributed to higher personnel-related costs of $254 thousand, including salaries, bonuses, benefits, and other employee expenses, reflecting the expansion of our sales and marketing teams which resulted in a higher number of sales and marketing employees during the three months ended September 30, 2026, compared to the corresponding period in 2025. Additionally, event-related sales and marketing expenses increased $60 thousand, driven by increased spending for trade shows and conventions.

 

Research and Development

 

Research and development expenses during the three months ended September 30, 2026, were $4,257 thousand, compared to $2,578 thousand during the three months ended September 30, 2025, representing an increase of $1,679 thousand. This increase was primarily attributed to higher personnel-related costs during the three months ended September 30, 2026, compared to the corresponding period in 2025, which increased $1,316 thousand, of which $395 thousand relates to an increase in stock-based compensation expense, driven primarily by the achievement of performance-based vesting conditions for equity awards previously granted to research and development employees. The remaining increase in personnel-related costs, including salaries, bonuses, benefits, and other employee expenses, was driven by a higher number of research and development employees during the three months ended September 30, 2026, compared to the corresponding period in 2025, to support multiple concurrent development programs and regulatory initiatives. Additionally, professional services, including consulting expenses, increased $260 thousand during the three months ended September 30, 2026, compared to the corresponding period in 2025, primarily to support these development programs, regulatory initiatives, and clinical trial activities. External clinical expenses increased $148 thousand, reflecting expanded clinical trial activities, driven by an increase of $150 thousand in external costs associated with the VISABL-VT trial, primarily due to costs associated with inventory designated for use in the VISABL-VT trial during the three months ended September 30, 2026, compared to the corresponding period in 2025. 

 

General and Administrative

 

General and administrative expenses during the three months ended September 30, 2026, were $1,989 thousand, compared to $1,423 thousand during the three months ended September 30, 2025, representing an increase of $566 thousand. This increase was primarily attributed to higher personnel-related costs, which increased $559 thousand during the three months ended September 30, 2026, compared to the corresponding period in 2025, of which $436 thousand relates to an increase in stock-based compensation expense, driven primarily by the achievement of performance-based vesting conditions for equity awards previously granted to general and administrative employees. The remaining increase in personnel-related costs, including salaries, bonuses, benefits, and other employee expenses, was driven by a higher number of general and administrative employees during the three months ended September 30, 2026, compared to the corresponding period in 2025, to support the additional reporting obligations associated with the SEC registration and growth in personnel in preparation for anticipated U.S. commercialization following expected FDA approval. 

 

Other Income (Expense)

 

Total other income (expense) during the three months ended September 30, 2026, was income of $5,264 thousand, compared to income of $2,275 thousand during the three months ended September 30, 2025, representing an increase in income of $2,989 thousand. This increase was primarily attributed to favorable changes in non-cash expenses from changes in fair value of convertible notes (related party), option liabilities, and warrant liabilities, which together increased from income of $1,803 thousand for the three months ended September 30, 2025, to income of $4,436 thousand for the three months ended September 30, 2026, representing a favorable change of $2,633 thousand. A favorable change in foreign currency exchange gain, primarily related to foreign currency remeasurement on our cash held in Australian dollars, further contributed $211 thousand to the increase in income during the three months ended September 30, 2026, compared to the corresponding period in 2025.

 

Net loss

 

As a result of the above factors, our net loss was $2,910 thousand for the three months ended September 30, 2026, as compared to a net loss of $3,494 thousand for the three months ended September 30, 2025. We expect to continue incurring net losses until such time as we obtain additional regulatory approvals for our MR-compatible cardiac catheter ablation products, expand our commercialization, and generate sufficient revenue to offset our costs and expenses.

 

32


Table of Contents

 

Comparison of the Nine Months Ended September 30, 2026, to the Nine Months Ended September 30, 2025

 

 

 

Nine Months Ended September 30,

 

 

Change

 

(in thousands)

 

2026

 

 

2025

 

 

Amount

 

 

 

%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Revenues

 

$

212

 

 

$

232

 

 

$

(20

)

 

 

(9

)%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Costs and Expenses:

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Cost of goods sold

 

 

2,010

 

 

 

1,514

 

 

 

496

 

 

 

33

%

Sales and marketing

 

 

4,319

 

 

 

3,305

 

 

 

1,014

 

 

 

31

%

Research and development

 

 

11,993

 

 

 

8,341

 

 

 

3,652

 

 

 

44

%

General and administrative

 

 

5,799

 

 

 

3,953

 

 

 

1,846

 

 

 

47

%

Total Costs and Expenses

 

 

24,121

 

 

 

17,113

 

 

 

7,008

 

 

 

41

%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Loss from Operations

 

 

(23,909

)

 

 

(16,881

)

 

 

(7,028

)

 

 

42

%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Total Other Income (Expense)

 

 

(4,139

)

 

 

246

 

 

 

(4,385

)

 

 

(1,783

)%

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Net Loss

 

$

(28,048

)

 

$

(16,635

)

 

$

(11,413

)

 

 

69

%

 

Revenues

 

Our revenue is derived from product revenue and service revenue. We earned revenue of $212 thousand for the nine months ended September 30, 2026, as compared to revenue of $232 thousand for the nine months ended September 30, 2025, a decrease of $20 thousand. The decrease in revenue compared to the prior period was primarily due to a decrease in product revenue, resulting from lower sales volumes of consumable devices of $97 thousand and a customer return of consumable devices totaling $76 thousand during the nine months ended September 30, 2026. The decrease in consumable product revenue was primarily offset by the increase in equipment revenue of $157 thousand, due primarily to our first U.S. sale of our NorthStar Mapping System in September 2026. Service revenue remained relatively constant compared to the prior period, due to ongoing maintenance and support services provided to existing customers throughout the year.

 

The decrease in consumable sales volumes was primarily attributable to certain customer sites in Europe exclusively enrolling patients in our VISABL-AFL clinical trial. Consumable devices used in clinical trial procedures are not recognized as product revenue. During the nine months ended September 30, 2025, these customer sites performed commercial procedures, resulting in recognized product revenue, before they began enrolling patients in our VISABL-AFL clinical trial. We currently expect that, following completion of enrollment in our VISABL-AFL clinical trial, these customer sites in the European Union will transition back to commercial use of our consumable devices, and based on our assessment, this trend is reasonably likely to have a favorable impact on future product revenue. The customer return of consumable devices reflects a one-time concession, and management does not expect customer returns to become a recurring or significant component of revenue adjustments. 

 

Cost of Goods Sold

 

Cost of goods sold during the nine months ended September 30, 2026, were $2,010 thousand, compared to $1,514 thousand during the nine months ended September 30, 2025, representing an increase of $496 thousand. The increase in cost of goods sold was primarily due to higher personnel-related costs compared to the prior period. Personnel-related costs, including salaries, bonuses, benefits, and other employee expenses, increased $937 thousand following the expansion of our manufacturing and quality assurance teams which resulted in a higher number of employees during the nine months ended September 30, 2026, compared to the corresponding period in 2025. This increase was partially offset by a $548 thousand favorable change in inventory absorption resulting from higher production levels, including production of clinical trial materials and equipment, relative to sales during the nine months ended September 30, 2026, compared to the corresponding period in 2025.

 

Sales and Marketing

 

Sales and marketing expenses during the nine months ended September 30, 2026, were $4,319 thousand, compared to $3,305 thousand during the nine months ended September 30, 2025, representing an increase of $1,014 thousand. This increase was primarily attributed to higher event-related sales and marketing expenses of $424 thousand, driven by increased spending for trade shows, conventions and related marketing materials during the nine months ended September 30, 2026, compared to the corresponding period in 2025. Additionally, personnel-related costs, including salaries, bonuses, benefits, and other employee expenses, increased $341 thousand, reflecting the expansion of our sales and marketing teams which resulted in a higher number of sales and marketing employees during the nine months ended September 30, 2026, compared to the corresponding period in 2025. There were also higher travel expenses for field sales activities. Travel expenses, including airfare and lodging costs associated with field demonstrations and customer engagement, increased $192 thousand during the nine months ended September 30, 2026, compared to the corresponding period in 2025.

 

33


Table of Contents

 

Research and Development 
 

Research and development expenses during the nine months ended September 30, 2026, were $11,993 thousand, compared to $8,341 thousand during the nine months ended September 30, 2025, representing an increase of $3,652 thousand. This increase was primarily attributed to higher personnel-related costs during the nine months ended September 30, 2026, compared to the corresponding period in 2025, which increased $3,011 thousand, of which $696 thousand relates to an increase in stock-based compensation expense, driven primarily by the achievement of performance-based vesting conditions for equity awards previously granted to research and development employees. The remaining increase in personnel-related costs, including salaries, bonuses, benefits, and other employee expenses, was driven by a higher number of research and development employees during the nine months ended September 30, 2026, compared to the corresponding period in 2025, to support multiple concurrent development programs and regulatory initiatives. Additionally, external clinical expenses increased $646 thousand during the nine months ended September 30, 2026, compared to the corresponding period in 2025, reflecting expanded clinical trial activities, driven by an increase of $475 thousand in external costs associated with the VISABL-AFL trial, as new hospitals join the clinical trial. Professional services, including consulting expenses, increased $540 thousand, primarily to support these development programs, regulatory initiatives, and clinical trial activities. These increases were partially offset by a decrease in prototype and testing expenses of $563 thousand during the nine months ended September 30, 2026, compared to the corresponding period in 2025.

 

General and Administrative

 

General and administrative expenses during the nine months ended September 30, 2026, were $5,799 thousand, compared to $3,953 thousand during the nine months ended September 30, 2025, representing an increase of $1,846 thousand. This increase was primarily attributed to higher personnel-related costs, which increased $1,198 thousand during the nine months ended September 30, 2026, compared to the corresponding period in 2025, of which $821 thousand relates to an increase in stock-based compensation expense, driven primarily by the achievement of performance-based vesting conditions for equity awards previously granted to general and administrative employees. The remaining increase in personnel-related costs, including salaries, bonuses, benefits, and other employee expenses, was driven by a higher number of general and administrative employees during the nine months ended September 30, 2026, compared to the corresponding period in 2025, to support the additional reporting obligations associated with the SEC registration and growth in personnel in preparation for anticipated U.S. commercialization following expected FDA approval. Additionally, professional services, including audit and legal expenses, increased $583 thousand during the nine months ended September 30, 2026, compared to the corresponding period in 2025, primarily due to additional audit and compliance requirements associated with SEC registration and reporting obligations.

 

Other Income (Expense)

 

Total other income (expense) during the nine months ended September 30, 2026, was an expense of $4,139 thousand, compared to income of $246 thousand during the nine months ended September 30, 2025, representing an increase in expense of $4,385 thousand. This increase was primarily attributed to higher non-cash expenses from changes in fair value of convertible notes (related party), option liabilities, and warrant liabilities, which together increased from expense of $2,513 thousand for the nine months ended September 30, 2025, to expense of $5,350 thousand for the nine months ended September 30, 2026, representing an unfavorable change of $2,838 thousand. An unfavorable change in foreign currency exchange gain, primarily related to foreign currency remeasurement on our cash held in Australian dollars, further contributed $1,230 thousand to the increase in expense during the nine months ended September 30, 2026, compared to the corresponding period in 2025.

 

Net loss

 

As a result of the above factors, our net loss was $28,048 thousand for the nine months ended September 30, 2026, as compared to a net loss of $16,635 thousand for the nine months ended September 30, 2025. We expect to continue incurring net losses until such time as we obtain additional regulatory approvals for our MR-compatible cardiac catheter ablation products, expand our commercialization, and generate sufficient revenue to offset our costs and expenses.

 

34


Table of Contents

 

Liquidity and Capital Resources

 

We believe that, considering our cash and cash equivalents as of September 30, 2026, we maintain adequate liquidity to allow us to meet our financial obligations as they become due for the next 12 months from the date these unaudited condensed consolidated financial statements are available to be issued. Our principal short-term cash requirements consist of funding operating expenses, including commercialization activities, research and development activities, clinical trials, and working capital needs. We continuously assess our working capital needs, financing obligations, commitments, and future investment requirements. As of September 30, 2026, we had cash and cash equivalents of $62,100 thousand. As of December 31, 2025, we had cash and cash equivalents of $19,502 thousand and marketable securities of $21,278 thousand.

 

A portion of our cash and cash equivalents is denominated in foreign currencies. As of September 30, 2026, and December 31, 2025, cash and cash equivalents denominated in foreign currencies totaled $20,019 thousand and $11,967 thousand, respectively, representing 32% and 29% of our total cash, cash equivalents, and marketable securities for those periods, and were held primarily in Australian dollars. These foreign currency denominated balances are remeasured into U.S. dollars at period-end exchange rates.

 

For the nine months ended September 30, 2026 and 2025, foreign currency exchange gain of $25 thousand and $1,255 thousand, respectively, primarily reflected remeasurement effects on our Australian dollar-denominated cash, with the gain during the nine months ended September 30, 2025, largely driven by favorable changes in the Australian dollar exchange rate from December 31, 2024 to September 30, 2025. Consistent with the foreign currency exchange gain of $25 thousand, the effect of foreign currency exchange rate changes on cash and cash equivalents reported in our unaudited condensed consolidated statements of cash flows was $39 thousand for the nine months ended September 30, 2026, which consists of $687 thousand of realized gains and $(648) thousand of unrealized losses for the nine months ended September 30, 2026.

 

Long-term cash requirements are expected to primarily relate to continued investments in commercialization activities, research and development activities, clinical trials, and other working capital needs. Our future capital requirements will depend on several factors, including the pace of commercialization activities, our ability to generate revenue from product sales, and costs associated with ongoing research and development, clinical trials, and regulatory submissions. In the long term, we expect to fund these activities through a combination of existing cash resources, cash generated from future operations, and, if necessary, issuances of equity or debt financings. 

 

We may require additional capital to fund our future business activities and execute our growth strategy. To the extent additional funds are necessary, we may seek additional funds through the issuance of equity securities, debt financing, or other strategic transactions. If we raise additional funds by issuing equity securities, the interests held in the Company by stockholders and CDI holders may be diluted. Debt financing, if available, would result in increased fixed payment obligations and may involve covenants restricting our ability to incur additional debt, limitations on our ability to acquire, sell, or license intellectual property rights, and other operating restrictions that could adversely impact our ability to conduct our business. We cannot guarantee the future availability of funds or that the funds will be available on terms that are favorable to us. If we are unable to obtain or maintain sufficient financial resources, our business, financial condition, and results of operations will be materially and adversely affected, including potentially requiring us to delay, limit, reduce, or terminate certain research and development activities or commercialization efforts.

 

Working Capital

 

As of September 30, 2026, we had working capital of $33,663 thousand, comprised of current assets of $65,652 thousand and current liabilities of $31,989 thousand. As of December 31, 2025, we had working capital of $25,546 thousand, comprised of current assets of $42,917 thousand and current liabilities of $17,371 thousand. 

 

At both September 30, 2026 and December 31, 2025, current liabilities included the current portions of our convertible notes (related party) measured at fair value. As of September 30, 2026, the convertible notes (related party) had a fair-value carrying amount of $29,107 thousand, compared with outstanding contractual principal and accrued interest of $7,075 thousand, consisting of $3,333 thousand for the first tranche and $3,742 thousand for the second tranche. The first and second tranches are scheduled to mature on December 23, 2026 and March 28, 2027, respectively, unless earlier maturity is triggered by a change-in-control event. Unless converted at the holder’s election, outstanding principal and accrued interest are payable in cash at maturity. The amounts outstanding at September 30, 2026, exclude additional interest accruing through maturity. We have sufficient cash and cash equivalents to repay the contractual principal and accrued interest on the convertible notes (related party) at their scheduled maturity dates if the holder does not elect to convert the notes. We also have sufficient authorized and unissued shares of common stock available to satisfy conversion of the notes if elected by the holder. See Note 7 – Convertible Notes with Warrants (related party) to our unaudited condensed consolidated financial statements for the nine months ended September 30, 2026, included elsewhere in this Quarterly Report on Form 10-Q, for further details.

 

Current assets increased by $22,735 thousand as of September 30, 2026, compared to December 31, 2025, primarily driven by an increase in cash and cash equivalents of $42,598 thousand, which was partially offset by a decrease in marketable securities of $21,278 thousand. Current liabilities increased by $14,618 thousand as of September 30, 2026, compared to December 31, 2025, primarily due to an increase in the current portion of convertible notes (related party) of $17,362 thousand. The increase in the current portion of convertible notes (related party) reflects both the $4,093 thousand increase in the fair value of these notes during the period and the reclassification of the second tranche, with a fair value of $13,269 thousand as of December 31, 2025, from noncurrent to current as of September 30, 2026. The increase in current liabilities was partially offset by the elimination of option liabilities of $3,158 thousand resulting from the exercise of all outstanding CDI options in July 2026. Accordingly, no option liabilities remained outstanding as of September 30, 2026.

 

35


Table of Contents

 

Cash Flows

 

The following table summarizes our cash flows for the nine months ended September 30:

 

 

 

Nine Months Ended September 30,

 

 

Change

 

(in thousands)

 

2026

 

 

2025

 

 

Amount

 

 

 

%

Net cash used in operating activities

 

$

(21,365

)

 

$

(13,939

)

 

$

(7,426

)

 

 

53

%

Net cash provided by (used in) investing activities

 

 

20,173

 

 

 

(7,705

)

 

 

27,878

 

 

 

(362

)%

Net cash provided by financing activities

 

 

43,751

 

 

 

42,990

 

 

 

761

 

 

 

2

%

Net change in cash

 

 

42,559

 

 

 

21,346

 

 

 

21,213

 

 

 

99

%

Beginning cash balance

 

 

19,502

 

 

 

15,708

 

 

 

3,794

 

 

 

24

%

Effect of exchange rate changes on cash

 

 

39

 

 

 

1,285

 

 

 

(1,246

)

 

 

(97

)%

Ending cash balance

 

$

62,100

 

 

$

38,339

 

 

$

23,761

 

 

 

62

%

 

Operating Activities

 

Net cash used in operating activities during the nine months ended September 30, 2026, was $21,365 thousand, compared to net cash used in operating activities of $13,939 thousand during the nine months ended September 30, 2025, representing an increase in cash used of $7,426 thousand. This increase was primarily attributed to an increase in net loss of $11,413 thousand period over period, partially offset by changes in non‑cash items that impacted net loss but did not result in corresponding cash outflows. Non‑cash items included the change in stock‑based compensation expense, fair value of convertible notes, foreign currency exchange gain, and change in fair value of option liabilities. The period-over-period increases in these items were $1,816 thousand, $1,716 thousand, $1,230 thousand, and $1,091 thousand, respectively. Unfavorable changes in working capital, including higher cash outflows related to inventories of $1,348 thousand, further contributed to the increase in net cash used in operating activities. 

 

Investing Activities

 

Net cash provided by investing activities during the nine months ended September 30, 2026, was $20,173 thousand, compared to net cash used in investing activities of $7,705 thousand during the nine months ended September 30, 2025, representing an increase in cash provided of $27,878 thousand. This increase was primarily attributed to net cash inflows from maturities of marketable securities, net of purchases, of $21,278 thousand during the nine months ended September 30, 2026, compared to net cash outflows from purchases of marketable securities of $7,406 thousand during the nine months ended September 30, 2025. 

 

Financing Activities

 

Net cash provided by financing activities during the nine months ended September 30, 2026, was $43,751 thousand, compared to net cash provided by financing activities of $42,990 thousand during the nine months ended September 30, 2025, representing an increase in cash provided of $761 thousand. During the nine months ended September 30, 2026, financing cash flows primarily consisted of net proceeds of $41,586 thousand from an equity raise completed in May 2026 and net proceeds of $2,114 thousand from exercises of CDI options in July 2026. During the corresponding period in 2025, financing cash flows primarily consisted of net proceeds of $42,828 thousand from an equity raise completed in March 2025. For additional information, see Note 9 – Stockholders' Equity in the unaudited condensed consolidated financial statements for the nine months ended September 30, 2026 and 2025, included elsewhere in this Quarterly Report on Form 10-Q.

 

36


Table of Contents

 

Contractual Obligations and Commitments

 

There have been no material changes in our contractual obligations and commitments from those disclosed in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” of our Registration Statement, other than routine changes in the ordinary course of business. For additional information, see Note 5 – Leases and Note 6 – Commitments and Contingencies in the unaudited condensed consolidated financial statements for the nine months ended September 30, 2026 and 2025, included elsewhere in this Quarterly Report on Form 10-Q.

 

Securities Purchase Agreement

 

There have been no material changes to the terms, principal amounts, related warrants, or conversion features of our unsecured, unquoted convertible promissory notes issued under the Securities Purchase Agreement from those described in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” of our Registration Statement. For additional information, see Note 7 – Convertible Notes with Warrants (related party) in the unaudited condensed consolidated financial statements for the nine months ended September 30, 2026 and 2025, included elsewhere in this Quarterly Report on Form 10-Q.

 

Capital Commitments

 

On July 6, 2023, we entered into a Capital Commitment Agreement with GEM Global Yield LLC SCS (”GGY”) under which GGY agreed to provide us with up to $30 million Australian dollars through a Security Subscription Facility (the “Facility”) over a 3-year term. We controlled the timing of drawdowns under the Facility and there was no minimum drawdown obligation. The Facility expired in accordance with its terms on July 6, 2026 and is no longer available as a source of liquidity. The expiration of the Facility did not have a material impact on our liquidity or capital resources. 

 

Recent Financings

 

On May 7, 2026, we completed a placement in which we issued 32,432,433 CDIs. We raised $41,586 thousand in net proceeds after deducting issuance costs. Proceeds from this placement will support our growth strategy and may be used for purposes including launching the NorthStar Mapping System in the U.S., advancing regulatory approvals, completing clinical trials, research and development activities, and associated offer costs. 

 

On July 6, 2026, a total of 5,051,539 CDI options were exercised by holders of previously issued CDI options. We received total proceeds of $2,114 thousand, net of expenses.  In connection with the exercise, the fair value of the option liabilities of $4,265 thousand as of the settlement date was reclassified to additional paid-in capital.

 

Off-Balance Sheet Arrangements 
 

As of September 30, 2026 and December 31, 2025, we did not have any off-balance sheet arrangements, except as discussed in Note 6 – Commitments and Contingencies to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

 

Critical Accounting Estimates 
 

Our critical accounting estimates are more fully described in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” of our Registration Statement. There have been no significant changes to our critical accounting estimates since the date of the Registration Statement.
 

Recent Accounting Pronouncements 
 

See the section titled “Summary of Significant Accounting Policies—Recent Accounting Pronouncements” in Note 1 to our unaudited condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

 

37


Table of Contents

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

We are a smaller reporting company, as defined by Rule 12b-2 of the Exchange Act of 1934, as amended (the “Exchange Act”), and are not required to provide the information required under this item.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, refers to controls and procedures that are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management, including the Chief Executive Officer and the Chief Financial Officer, to allow timely decisions regarding required disclosures. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

 

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated, as of the end of the period covered by this Quarterly Report on Form 10-Q, the effectiveness of our disclosure controls and procedures pursuant to Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were not effective at a reasonable assurance level as of September 30, 2026, as a result of the material weakness in our internal control over financial reporting described below.

 

Notwithstanding the material weakness, management has concluded the unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q present fairly, in all material respects, the Company’s financial position, results of operations, and cash flows of the Company for the periods presented in conformity with U.S. GAAP.

 

Material Weakness in Internal Control Over Financial Reporting

 

In connection with the audit of our financial statements as of December 31, 2025, we identified, and as of September 30, 2026, we continued to have, a material weakness in our internal control over financial reporting. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis.

The material weakness that we identified relates to the Control Activities component of the “Internal Control - Integrated Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission. This material weakness reflects that we did not maintain sufficient documented evidence that certain internal reviews were completed and that we did not have a formal process to conduct a secondary review of manual journal entries.

 

We are in the process of designing and implementing a remediation plan intended to address the identified material weakness. Our current remediation efforts include enhancing documentation of internal reviews and implementing additional controls to validate the completeness and accuracy of information used in our financial reporting process. We expect to address secondary review procedures over manual journal entries in a subsequent phase of the remediation plan. The material weakness will not be considered remediated until the applicable controls have been designed and implemented and have operated effectively for a sufficient period of time.

 

There can be no assurance that our remediation efforts will remediate the identified material weakness in a timely manner or at all, or that we will not identify additional material weaknesses or significant deficiencies in the future, any of which could further adversely affect our ability to accurately and timely report our financial condition and results of operations.

 

Changes in Internal Control over Financial Reporting

 

Other than as described above, there were no changes in our internal control over financial reporting, as defined in Rules 13a-15(d) and 15d-15(d) under the Exchange Act, during the fiscal quarter ended September 30, 2026, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

38


Table of Contents

 

PART II — OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

From time to time, we may be involved in litigation, claims, or other legal proceedings arising in the ordinary course of business. We are not currently a party to any litigation, claims, or other legal proceedings that, in the opinion of our management, are likely to have a material adverse effect on our business, financial condition, results of operations, or cash flows.

 

ITEM 1A. RISK FACTORS

 

As a smaller reporting company, we are not required to provide the information called for by this Item. However, for a discussion of the material risks, uncertainties, and other factors that could have a material effect on us, please refer to the risk factors previously disclosed in Item 1A, “Risk Factors,” of our Registration Statement.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Issuances Exempt Under Section 4(a)(2) or Regulation S

 

The issuances of the securities described below were deemed to be exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”). The Company took appropriate measures to confirm that the recipients of securities in each of these transactions acquired the securities for investment only and not with a view to or for sale in connection with any distribution thereof. 

 

On July 6, 2026, a total of 5,051,539 previously granted CDI options were exercised at $0.61 Australian dollars per CDI, each representing one share of our Class A common stock, for gross proceeds of $2,124 thousand. After deducting issuance costs of $10 thousand, we received net proceeds of $2,114 thousand. These securities were issued in reliance on Regulation S under the Securities Act as an offering made outside the United States to non-U.S. persons. Appropriate legends or notices were affixed to the securities.

 

On September 17, 2026, a previously granted warrant to purchase a total of 78,125 shares of our Class A common stock was exercised by an accredited investor in the United States at $0.60 per share for gross proceeds of $47 thousand. After deducting issuance costs of $1 thousand, we received net proceeds of $46 thousand. These securities were issued in reliance on Section 4(a)(2) of the Securities Act in a transaction by an issuer not involving a public offering. 

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

 

None.

 

39


Table of Contents

 

ITEM 6. EXHIBITS 

 

The following exhibits are filed or furnished as part of this report:

 

 

 

Incorporated by Reference

Number

Description

Schedule/Form

Exhibit

Filing Date

3.1

Amended and Restated Certificate of Incorporation

10-12G

3.1

3/18/2026

 

 

 

 

 

3.2

Amended and Restated Bylaws

10-12G

3.2

3/18/2026

 

 

 

 

 

31.1

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and

*

 

 

 

15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to

 

 

 

 

Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

 

 

 

 

31.2

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and

*

 

 

 

15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to

 

 

 

 

Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

 

32.1

Certification of Chief Executive Officer

#

 

 

 

Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to

 

 

 

 

Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

 

32.2

Certification of Chief Financial Officer

#

 

 

 

Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to

 

 

 

 

Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

 

101.INS

Inline XBRL Instance Document - the instance document does not appear in

*

 

 

 

the interactive Data File because its XBRL tags are embedded within the Inline

 

 

 

 

XBRL document.

 

 

 

 

 

 

 

 

101.SCH

Inline XBRL Taxonomy Extension Schema Document.

*

 

 

 

 

 

 

 

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

*

 

 

 

 

 

 

 

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document.

*

 

 

 

 

 

 

 

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document.

*

 

 

 

 

 

 

 

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document.

*

 

 

 

 

 

 

 

104

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

*

 

 

 

*Filed herewith

 

#    In accordance with Item 601(b)(32)(ii) of Regulation S-K and SEC Release Nos. 33-8238 and 34-47986, Final Rule: Management's Reports on Internal Control Over Financial Reporting and Certification of Disclosure in Exchange Act Periodic Reports, the certifications furnished in Exhibits 32.1 and 32.2 hereto are deemed to accompany this Quarterly Report on Form 10-Q and will not be deemed “filed” for purpose of Section 18 of the Exchange Act. Such certifications will not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the registrant specifically incorporates it by reference.

 

40


Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

IMRICOR MEDICAL SYSTEMS, INC.

 

 

 

 

By:

/s/ Steven Wedan

 

Name:

Steven Wedan

 

Title:

Chief Executive Officer

 

 

(Principal Executive Officer)

 

 

 

 

By:

/s/ Jonathon Gut

 

Name:

Jonathon Gut

 

Title:

Chief Financial Officer

 

 

(Principal Financial and Accounting Officer)

 

 

 

Date:

November 12, 2026

 

 

41


ATTACHMENTS / EXHIBITS

ATTACHMENTS / EXHIBITS

EXHIBIT 31.1

EXHIBIT 31.2

EXHIBIT 32.1

EXHIBIT 32.2

XBRL TAXONOMY EXTENSION SCHEMA

XBRL TAXONOMY EXTENSION CALCULATION LINKBASE

XBRL TAXONOMY EXTENSION DEFINITION LINKBASE

XBRL TAXONOMY EXTENSION LABEL LINKBASE

XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE

IDEA: R1.htm

IDEA: R2.htm

IDEA: R3.htm

IDEA: R4.htm

IDEA: R5.htm

IDEA: R6.htm

IDEA: R7.htm

IDEA: R8.htm

IDEA: R9.htm

IDEA: R10.htm

IDEA: R11.htm

IDEA: R12.htm

IDEA: R13.htm

IDEA: R14.htm

IDEA: R15.htm

IDEA: R16.htm

IDEA: R17.htm

IDEA: R18.htm

IDEA: R19.htm

IDEA: R20.htm

IDEA: R21.htm

IDEA: R22.htm

IDEA: R23.htm

IDEA: R24.htm

IDEA: R25.htm

IDEA: R26.htm

IDEA: R27.htm

IDEA: R28.htm

IDEA: R29.htm

IDEA: R30.htm

IDEA: R31.htm

IDEA: R32.htm

IDEA: R33.htm

IDEA: R34.htm

IDEA: R35.htm

IDEA: R36.htm

IDEA: R37.htm

IDEA: R38.htm

IDEA: R39.htm

IDEA: R40.htm

IDEA: R41.htm

IDEA: R42.htm

IDEA: R43.htm

IDEA: R44.htm

IDEA: R45.htm

IDEA: R46.htm

IDEA: R47.htm

IDEA: R48.htm

IDEA: R49.htm

IDEA: R50.htm

IDEA: R51.htm

IDEA: R52.htm

IDEA: R53.htm

IDEA: R54.htm

IDEA: R55.htm

IDEA: R56.htm

IDEA: R57.htm

IDEA: R58.htm

IDEA: R59.htm

IDEA: R60.htm

IDEA: R61.htm

IDEA: R62.htm

IDEA: R63.htm

IDEA: R64.htm

IDEA: R65.htm

IDEA: R66.htm

IDEA: R67.htm

IDEA: R68.htm

IDEA: R69.htm

IDEA: R70.htm

IDEA: FilingSummary.xml

IDEA: MetaLinks.json

IDEA: imri20260930_10q_htm.xml