|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, at Carrying Value
|
|
$9.0m
|
$3.5m
|
$3.6m
|
$2.7m
|
$8.3m
|
$4.4m
|
$3.0m
|
$4.3m
|
$4.8m
|
$5.5m
|
|
Accounts Receivable
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
—
|
|
Prepaid Expense and Other Assets, Current
|
|
—
|
—
|
—
|
—
|
$1.1m
|
$929k
|
$1.2m
|
$986k
|
$1.1m
|
$900k
|
|
Cash, Cash Equivalents, and Short-term Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$8.9m
|
$7.9m
|
—
|
|
Short-term Investments
|
|
—
|
—
|
$273k
|
$64k
|
$75k
|
$237k
|
$8k
|
$19k
|
$5k
|
$1k
|
|
Prepaid expenses, and other current assets
|
|
—
|
—
|
—
|
$4.4m
|
$1.1m
|
$929k
|
$1.2m
|
$986k
|
$1.1m
|
$900k
|
|
Assets, Current
|
|
—
|
—
|
—
|
$7.1m
|
$9.4m
|
$20.1m
|
$9.2m
|
$9.9m
|
$9.0m
|
$9.4m
|
|
Total current assets
|
|
$38.9m
|
$6.9m
|
$7.9m
|
$7.1m
|
$9.4m
|
$20.1m
|
$9.2m
|
$9.9m
|
$9.0m
|
$9.4m
|
|
Property, Plant and Equipment, Net
|
|
$205k
|
$46k
|
$47k
|
$36k
|
$50k
|
$47k
|
$42k
|
$29k
|
$27k
|
$5k
|
|
Operating Lease, Right-of-Use Asset
|
|
—
|
—
|
—
|
$82k
|
$73k
|
$138k
|
$84k
|
$52k
|
$111k
|
$69k
|
|
Operating lease right of use assets
|
|
—
|
—
|
—
|
$82k
|
$73k
|
$138k
|
$84k
|
$52k
|
$111k
|
$69k
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued Capital
|
|
$1.8m
|
$2.1m
|
$2.6m
|
$8.2m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Short-term deposits
|
|
—
|
—
|
—
|
—
|
—
|
$14.5m
|
$5.0m
|
$4.6m
|
$3.1m
|
$3.0m
|
|
Trade payables
|
|
—
|
—
|
—
|
$2.2m
|
$561k
|
$954k
|
$896k
|
$427k
|
$618k
|
$1.2m
|
|
Ordinary shares of no par value - Authorized: 14,000,000 and 3,333,334 shares at December 31, 2025 and 2024, respectively; Issued and outstanding: 2,618,425 and 994,394 shares as of December 31, 2025 and 2024, respectively
|
|
—
|
—
|
—
|
8.2m
|
33.0m
|
60.7m
|
—
|
—
|
—
|
—
|
|
Accrued Liabilities, Current
|
|
—
|
—
|
—
|
$445k
|
—
|
—
|
—
|
—
|
$301k
|
—
|
|
Total non-current assets
|
|
—
|
—
|
—
|
$1.0m
|
$123k
|
$185k
|
$126k
|
$81k
|
$138k
|
$74k
|
|
Total non-current liabilities
|
|
—
|
—
|
—
|
$2.5m
|
$2.2m
|
$3.1m
|
$2.3m
|
$1.7m
|
$1.6m
|
$1.2m
|
|
Total shareholders’ equity
|
|
—
|
—
|
—
|
$2.4m
|
$6.1m
|
$14.4m
|
$4.5m
|
$6.2m
|
$5.4m
|
$5.6m
|
|
Assets
|
|
$10.2m
|
$7.6m
|
$8.0m
|
$8.2m
|
$9.5m
|
$20.3m
|
$9.3m
|
$10.0m
|
$9.1m
|
$9.5m
|
|
Total assets
|
|
$39.1m
|
$7.9m
|
$8.0m
|
$8.2m
|
$9.5m
|
$20.3m
|
$9.3m
|
$10.0m
|
$9.1m
|
$9.5m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Lease, Liability, Current
|
|
—
|
—
|
—
|
$36k
|
$43k
|
$53k
|
$48k
|
$27k
|
$53k
|
$56k
|
|
Operating Lease, Liability, Noncurrent
|
|
—
|
—
|
—
|
$39k
|
$24k
|
$71k
|
$14k
|
$13k
|
$51k
|
$15k
|
|
Deferred Revenue, Current
|
|
$4.5m
|
$959k
|
$1.8m
|
$2.4m
|
$334k
|
$818k
|
$783k
|
$1.7m
|
$1.6m
|
$1.2m
|
|
Deferred Revenue, Noncurrent
|
|
$4.5m
|
$959k
|
$1.8m
|
$2.4m
|
$2.2m
|
$3.1m
|
$2.3m
|
$1.7m
|
$1.6m
|
$1.2m
|
|
Current maturity of operating lease liability
|
|
—
|
—
|
—
|
$36k
|
$43k
|
$53k
|
$48k
|
$27k
|
$53k
|
$56k
|
|
Other accounts payable
|
|
$3.6m
|
$1.0m
|
$1.1m
|
$610k
|
$331k
|
$905k
|
$775k
|
$944k
|
$976k
|
$1.1m
|
|
Liabilities, Current
|
|
—
|
—
|
—
|
$3.3m
|
$1.3m
|
$2.7m
|
$2.5m
|
$2.0m
|
$2.1m
|
$2.7m
|
|
Total current liabilities
|
|
$9.6m
|
$1.8m
|
$3.1m
|
$3.3m
|
$1.3m
|
$2.7m
|
$2.5m
|
$2.0m
|
$2.1m
|
$2.7m
|
|
Long-term operating lease liability
|
|
—
|
—
|
—
|
$39k
|
$24k
|
$71k
|
$14k
|
$13k
|
$51k
|
$15k
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, Value, Issued
|
|
—
|
—
|
—
|
$8.2m
|
$33.0m
|
$60.7m
|
—
|
—
|
—
|
—
|
|
Additional Paid in Capital
|
|
$332.9m
|
$100.3m
|
$81.7m
|
$103.4m
|
$97.4m
|
$93.3m
|
$154.2m
|
$163.6m
|
$170.7m
|
$180.7m
|
|
Retained Earnings (Accumulated Deficit)
|
|
—
|
($93.7m)
|
($100.6m)
|
($110.3m)
|
($125.5m)
|
($140.7m)
|
($150.8m)
|
($158.5m)
|
($166.4m)
|
($176.2m)
|
|
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
|
($883k)
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.1m
|
$1.1m
|
|
Additional Paid in Capital, Common Stock
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$500
|
—
|
$170.7m
|
$180.7m
|
|
Stockholders' Equity Attributable to Parent
|
|
—
|
—
|
—
|
$2.4m
|
$6.1m
|
$14.4m
|
$4.5m
|
$6.2m
|
$5.4m
|
$5.6m
|
|
Noncontrolling Interests
|
|
$42k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Liabilities and Equity
|
|
—
|
—
|
—
|
$8.2m
|
$9.5m
|
$20.3m
|
$9.3m
|
$10.0m
|
$9.1m
|
$9.5m
|
|
Total liabilities and shareholders’ equity
|
|
—
|
—
|
—
|
$8.2m
|
$9.5m
|
$20.3m
|
$9.3m
|
$10.0m
|
$9.1m
|
$9.5m
|