XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Current assets    
Cash $ 9,545 $ 1,810
Accounts receivable, net 100 121
Prepaid expenses and deposits 732 697
Total current assets 10,377 2,628
Non current assets    
Prepaid expenses and deposits 1,682 1,657
Equipment, net 134 136
Intangible assets, net 170 180
Total non current assets 1,986 1,973
TOTAL ASSETS 12,363 4,601
Current liabilities    
Accounts payable 1,612 1,816
Deferred revenue 0 13
Convertible promissory note, net of unamortized discount 0 694
Deemed dividend liability 4,410 0
Derivative liability 0 827
Total current liabilities 7,178 4,976
TOTAL LIABILITIES 7,178 4,976
COMMITMENTS AND CONTINGENCIES (Note 10)
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred shares, $0.0001 par value: 1,000,000 shares authorized - 2025; 1,000,000 shares authorized - 2024; nil issued and outstanding at March 31, 2025 and December 31, 2024 0 0
Common shares, $0.0001 par value: 100,000,000 shares authorized; 11,678,736 and 8,122,060 issued and outstanding at March 31, 2025 and December 31, 2024, respectively 1 0
Additional paid-in capital 109,608 86,709
Accumulated deficit (104,424) (87,084)
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) 5,185 (375)
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 12,363 4,601
Related Party [Member]    
Current liabilities    
Accrued liabilities $ 1,156 $ 1,626