XML 38 R31.htm IDEA: XBRL DOCUMENT v3.25.3
Commitments and Contingencies (Tables)
9 Months Ended
Sep. 30, 2025
Commitments and Contingencies  
Schedule of Additional Details of Office Space Lease

The table below provides additional details of the office space and vehicle leases presented in the unaudited condensed consolidated balance sheet as of September 30, 2025, and December 31, 2024:

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

(in thousands)

 

(unaudited)

 

 

 

 

 

Operating lease - right-of-use asset - office space

 

$

 

1,006

 

 

$

 

819

 

Operating lease - right-of-use asset - vehicles

 

 

 

56

 

 

 

 

117

 

Total

 

$

 

1,062

 

 

$

 

936

 

 

 

 

 

 

 

 

 

 

Operating lease liability, current

 

 

 

226

 

 

 

 

299

 

Operating lease liability, net of the current portion

 

 

 

918

 

 

 

 

686

 

Total

 

$

 

1,144

 

 

$

 

985

 

 

 

 

 

 

 

 

 

 

Weighted-average remaining life (years)

 

 

 

4.57

 

 

 

 

4.44

 

Weighted-average discount rate

 

 

 

24.07

%

 

 

 

20.75

%

 

Schedule of Undiscounted Cash Payment Obligations

The following table summarizes the undiscounted cash payment obligations for operating lease liability as of September 30, 2025, and December 31, 2024:

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

(in thousands)

 

(unaudited)

 

 

 

 

 

2025

 

$

 

449

 

 

$

 

455

 

2026

 

 

 

367

 

 

 

 

266

 

2027

 

 

 

376

 

 

 

 

233

 

2028

 

 

 

388

 

 

 

 

240

 

2029

 

 

 

365

 

 

 

 

247

 

2030

 

 

 

 

 

 

 

168

 

Total undiscounted operating lease payments

 

 

 

1,945

 

 

 

 

1,609

 

Imputed interest expenses

 

 

 

(801

)

 

 

 

(624

)

Total operating lease liability

 

 

 

1,144

 

 

 

 

985

 

Less: Operating lease liability, current

 

 

 

226

 

 

 

 

299

 

Operating lease liability, net of current portion

 

$

 

918

 

 

$

 

686

 

Schedule of Summarized Income Statement Information Using Equity Method The summarized income statement information for the nine months ended September 30, 2025, of Magdalena is as follows:

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2025

 

(in thousands)

 

(unaudited)

 

Revenue

 

$

 

 

Operating expenses

 

 

 

(301

)

Loss before income tax

 

 

 

(301

)

Income tax expense

 

 

 

 

Net loss

 

$

 

(301

)

Net loss attributable to the Company

 

$

 

(120

)