XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Preferred Investment Options
Common Shares
Preferred Investment Options
Additional Paid-In Capital
Preferred Investment Options
Common Shares
Additional Paid-In Capital
Accumulated Deficit
Total
Balance at the beginning at Dec. 31, 2022 [1]         $ 46,204 $ (31,985) $ 14,219
Balance at the beginning (in shares) at Dec. 31, 2022 [1]       15,190,720      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (DEFICIT)              
Share-based payments         1,402   1,402
Issuance of restricted share awards (in shares)       585,499      
Exercise of warrants   $ 39 $ 39   663   663
Exercise of warrants (in shares) 4,000     105,920      
Net loss for the period           (4,049) (4,049)
Balance at the end at Mar. 31, 2023         48,308 (36,034) 12,274
Balance at the end (in shares) at Mar. 31, 2023       15,886,139      
Balance at the beginning at Dec. 31, 2022 [1]         46,204 (31,985) 14,219
Balance at the beginning (in shares) at Dec. 31, 2022 [1]       15,190,720      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (DEFICIT)              
Net loss for the period             (9,757)
Balance at the end at Jun. 30, 2023         62,074 (41,742) 20,332
Balance at the end (in shares) at Jun. 30, 2023       17,221,113      
Balance at the beginning at Mar. 31, 2023         48,308 (36,034) 12,274
Balance at the beginning (in shares) at Mar. 31, 2023       15,886,139      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (DEFICIT)              
Issuance of common shares, net of offering costs         3,110   3,110
Issuance of common shares, net of offering costs (in shares)       188,970      
Share-based payments         950   950
Issuance of restricted share awards (in shares)       63,000      
Exercise of warrants   $ 8,852 $ 8,852   816   816
Exercise of warrants (in shares) 997,091     79,104      
Exercise of share options         38   38
Exercise of share options (in shares)       6,809      
Net loss for the period           (5,708) (5,708)
Balance at the end at Jun. 30, 2023         62,074 (41,742) 20,332
Balance at the end (in shares) at Jun. 30, 2023       17,221,113      
Balance at the beginning at Dec. 31, 2023         66,446 (54,245) 12,201
Balance at the beginning (in shares) at Dec. 31, 2023       17,418,886      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (DEFICIT)              
Issuance of common shares, net of offering costs         4,696   4,696
Issuance of common shares, net of offering costs (in shares)       502,647      
Share-based payments         1,296   1,296
Issuance of restricted share awards (in shares)       434,527      
Net loss for the period           (4,171) (4,171)
Balance at the end at Mar. 31, 2024         72,438 (58,416) 14,022
Balance at the end (in shares) at Mar. 31, 2024       18,356,060      
Balance at the beginning at Dec. 31, 2023         66,446 (54,245) 12,201
Balance at the beginning (in shares) at Dec. 31, 2023       17,418,886      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (DEFICIT)              
Net loss for the period             (8,599)
Balance at the end at Jun. 30, 2024         75,372 (62,844) 12,528
Balance at the end (in shares) at Jun. 30, 2024       18,748,751      
Balance at the beginning at Mar. 31, 2024         72,438 (58,416) 14,022
Balance at the beginning (in shares) at Mar. 31, 2024       18,356,060      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (DEFICIT)              
Issuance of common shares, net of offering costs         1,672   1,672
Issuance of common shares, net of offering costs (in shares)       246,691      
Share-based payments         1,262   1,262
Issuance of restricted share awards (in shares)       146,000      
Net loss for the period           (4,428) (4,428)
Balance at the end at Jun. 30, 2024         $ 75,372 $ (62,844) $ 12,528
Balance at the end (in shares) at Jun. 30, 2024       18,748,751      
[1] Represents an amount lower than $1,000 USD.