XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 9,810 $ 22,618
Accounts receivable, net 1,092 1,263
Inventories, net 19,826 18,907
Prepaid expenses and other current assets 3,744 4,194
Total current assets 34,472 46,982
Property and equipment, net 23,784 26,337
License and media rights 0 13,691
Operating lease right-of-use assets, net 11,528 12,876
Investment in unconsolidated entity 9,300 10,800
Derivative assets 590 1,075
Intangible assets, net 906 1,049
Other long-term assets 1,019 632
Total assets 81,599 113,442
Current liabilities:    
Accounts payable 2,719 3,426
Accrued and other current liabilities 4,753 5,246
Lease obligations – current 1,401 2,055
License and media rights payable - current 0 5,209
Total current liabilities 8,873 15,936
Convertible debenture 48,819 43,631
Lease obligations 12,554 13,652
License and media rights payable 0 11,809
Derivatives and other long-term liabilities 2,106 1,327
Total liabilities 72,352 86,355
Commitments and contingencies (Note 7)
Shareholders’ equity:    
Common shares, nil par value; unlimited shares authorized; 159,136,454 and 158,009,541 shares issued and outstanding as of September 30, 2025 and December 31, 2024 1 1
Additional paid-in capital 329,133 328,655
Accumulated deficit (319,887) (301,569)
Total shareholders’ equity 9,247 27,087
Total liabilities and shareholders’ equity $ 81,599 $ 113,442