Amounts in USD1,000 | Note | 2025 | 2024 |
Salesrevenue | 6 | | |
Otherincome | 6 | ||
Total revenue and other income | |||
Salaries and other payroll costs | 7,8 | ( | ( |
Otheroperatingexpenses | 9,10 | ( | ( |
Depreciation,amortizationandimpairmentloss | 11,12,13 | ( | ( |
Operating profit (loss) | ( | ( | |
Interest income | |||
Changeinfairvalueofderivativeliability | |||
Interest expense | 13,15 | ( | ( |
Otherfinanceincome(costs) | 15 | ( | |
Net financial items | 15 | ( | ( |
Profit (loss) before income tax | ( | ( | |
Income tax expense | 16 | ( | ( |
Profit (loss) for the year | ( | ( | |
Profit (loss) per share for profit attributable to the equity holders of the Company during the year | |||
Basicanddiluted,USDpershare | 17 | (USD | (USD |
Profit (loss) for the year | ( | ( | |
| Other comprehensive income | |||
Currency translation | |||
Total comprehensive income for the year | ( | ( |
Amounts in USD1,000 | Note | 31 December 2025 | 31 December 2024 |
ASSETS | |||
| Non-current assets | |||
Property,plantandequipment | 11 | ||
Intangible assets | 12 | | |
Otherfinancialreceivables | |||
Total non-current assets | |||
| Current assets | |||
Tradeandotherreceivables | 18 | ||
Cashandcashequivalents(i) | 19 | ||
Total current assets | |||
Total assets | |||
Ordinaryshares | |||
Otherpaid-incapital | |||
Currency translation | ( | ( | |
Retained earnings | ( | ( | |
Total equity | 21 | ( | |
LIABILITIES | |||
| Non-current liabilities | |||
Long-termdebt | 22 | ||
Long-termleaseliabilities | 13 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Trade and other payables | 23,24 | ||
Short-termleaseliabilities | 13 | ||
Warrant liability | 14 | ||
Currentportionoflong-termdebt | 22 | ||
Total current liabilities | |||
Total equity and liabilities |
| Other | ||||||
| Share | paid-in | Currency | Retained | |||
Amounts in USD1,000 | Note | capital | equity | translation | earnings | Total |
Balance at 1 January 2025 | ( | ( | ( | |||
Transferofvestedshare- based compensation * | ( | | ||||
Privateplacement(January, April,July,Novemberand | | |||||
| December2025) | ||||||
| EmployeeSharePurchase | | | | |||
| Plan | ||||||
Share rights exercise | | | ||||
Share-basedcompensation | | | ||||
Comprehensiveincome | ( | ( | ||||
Balance at 31December2025 | 20,21 | ( | ( | |||
Balance at 1 January 2024 | ( | ( | ( | |||
Transferofvestedshare- based compensation * | ( | | ||||
| Privateplacement(February, | ||||||
| May,July,September, | | | ||||
| OctoberandNovember | ||||||
| 2024) | ||||||
| EmployeeSharePurchase | | | | |||
| Plan | ||||||
Share rights exercise | | | | |||
Share-basedcompensation | | | ||||
Comprehensiveincome | ( | ( | ||||
Balance at 31December2024 | 20,21 | ( | ( | ( |
Amounts in USD1,000 | Note | 2025 | 2024 |
| Cash flows from operating activities | |||
Profit(loss)beforeincometax | ( | ( | |
- Share-basedremuneration | 7 | | |
- Depreciationandamortization | 11 | | |
- Changesinworkingcapitalandnon-cashitems | ( | ||
- Netfinancialitems | | ||
Net cash from operating activities | ( | ( | |
| Cash flows from investing activities | |||
Purchasesofproperty,plantandequipment | 11 | ( | ( |
Capitalizeddevelopmentexpenses | 12 | ( | ( |
Interestreceived | | | |
Net cash from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceedsfromissuanceofshares | 20 | | |
Costs associated with issuance of shares | 20 | ( | ( |
| Interest paid | ( | ( | |
Principalloanobligations | 22 | ( | ( |
Lease installments | 13 | ( | ( |
Net cash from financing activities | |||
Net increase (decrease) in cash and bank deposits | |||
Cashandbankdepositsatthebeginningoftheyear | | | |
Cash and bank deposits at the end of the year* |
Amounts in USD 1,000 | 2025 | 2024 |
Sales of goods | — | — |
| Rendering of services, delivery of samples, technology | 25 | 61 |
| access revenue | ||
Total revenue and other income | 25 | 61 |
Amounts in USD 1,000 | 2025 | 2024 |
Salaries | 6,967 | 5,312 |
Social security costs | 521 | 415 |
| Share-based compensation (subscription rights), notional | 1,323 | 798 |
| salary cost | ||
| Share-based compensation (subscription rights), accrued | — | — |
| employer´s tax | ||
Pension contribution | 231 | — |
| Other personnel related expenses, including recruiting | 951 | 771 |
| costs | ||
Capitalized research and development | (5,554) | — |
Total | 4,439 | 7,296 |
| Average number of employees for the year (full-time | 40 | 32 |
| equivalent) |
Amounts in USD 1,000 | 2025 | 2024 |
Salary | 1,082 | 790 |
Pension contribution | 17 | — |
Bonus | 152 | 76 |
Employee share purchase | — | 115 |
Share-based compensation | 588 | 260 |
Total senior management | 1,839 | 1,240 |
Amounts in USD 1,000 | 2025 | 2024 |
Services | 2,298 | 1,799 |
Premises, supplies | 4,685 | 4,319 |
Sales and marketing | 157 | 272 |
Other expenses | 707 | 893 |
Capitalized Research and Development | (3,295) | (4,249) |
Total | 4,553 | 3,033 |
Amounts in USD 1,000 | 2025 | 2024 |
Purchase of services from Acapulco Advisors AS | 217 | 112 |
Purchase of services from Admaniha AS | 57 | 219 |
Purchase of services from Lars Eikeland | 563 | 571 |
| Purchases of services from law firm Ræder Bing | 507 | 251 |
| advokatfirma AS |
Amounts in USD1,000 | 2025 | 2024 |
Payable to Acapulco Advisors AS | 35 | — |
Payable to Lars Eikeland | 143 | 49 |
Payable to law firm Ræder Bing advokatfirma AS | 168 | 31 |
Amounts in USD 1,000 | 2025 | 2024 |
Audit | 144 | 155 |
Other assurance services | 32 | 43 |
Other services* | 5 | 5 |
Total | 182 | 204 |
| Laboratory and | |
| Amounts in USD 1,000 | production equipment |
Useful life, years | 5 |
| 2025 | |
Accumulated cost on 1 January 2025 | 53,308 |
Additions | 479 |
Sale / disposal of assets | — |
Accumulated cost 31 December 2025 | 53,787 |
| Accumulated depreciation | |
Accumulated depreciation and impairments on 1 January 2025 | (51,659) |
Depreciation expenses | (656) |
Sale / disposal of assets | — |
Accumulated depreciation and impairment 31 December 2025 | (52,315) |
Net book value 31 December 2025 | 1,473 |
| 2024 | |
Accumulated cost on 1 January 2024 | 52,935 |
Additions | 373 |
Sale / disposal of assets | — |
Accumulated cost 31 December 2024 | 53,308 |
| Accumulated depreciation | |
Accumulated depreciation and impairments on 1 January 2024 | (51,069) |
Depreciation expenses | (590) |
Sale / disposal of assets | — |
Accumulated depreciation and impairment 31 December 2024 | (51,659) |
Net book value 31 December 2024 | 1,649 |
| Capitalized | ||||
| Capitalized | NFC | |||
| Purchased | microbattery | SpeedTap ™ | ||
| intellectual | development | development | ||
| Amounts in USD 1,000 | property | costs | costs | Total |
Amortization period, years (linear) | 13–16 | 10 | ||
| 2025 | ||||
| Acquisition cost | ||||
Accumulated cost on 1 January 2025 | 1,791 | 4,309 | 1,630 | 7,730 |
Additions | — | 8,943 | 8,943 | |
| Accumulated cost | 1,791 | 13,252 | 1,630 | 16,673 |
| 31 December 2025 | ||||
Accumulated amortization and impairment on 1 January 2025 | (1,791) | — | (1,630) | (3,421) |
Amortization | — | — | — | — |
| Amortization and Impairment | (1,791) | — | (1,630) | (3,421) |
| 31 December 2025 | ||||
Net book value 31 December 2025 | — | 13,252 | — | 13,252 |
| 2024 | ||||
| Acquisition cost | ||||
Accumulated cost on 1 January 2024 | 1,791 | — | 1,630 | 3,421 |
Additions | — | 4,309 | — | 4,309 |
Accumulated cost 31 December 2024 | 1,791 | 4,309 | 1,630 | 7,730 |
Accumulated amortization and impairment on 1 January 2024 | (1,791) | — | (1,630) | (3,421) |
Amortization | — | — | — | — |
| Amortization and Impairment 31 | (1,791) | — | (1,630) | (3,421) |
| December 2024 | ||||
Net book value 31 December 2024 | — | 4,309 | — | 4,309 |
| Lease liability | |||
| Amounts in USD 1,000 | Short-term | Long-term | Total |
Lease liability recognized at 1 January 2025 | 1,799 | 6,049 | 7,848 |
Lease payment (see note below) | (2,310) | — | (2,310) |
Interest expense | 511 | — | 511 |
Reclass from long term to short term | 2,004 | (2,004) | — |
Lease liability as of 31 December 2025 | 2,004 | 4,045 | 6,049 |
Amounts in USD 1,000 | 31 December 2025 | 31 December 2024 |
Opening balance | $— | $— |
Warrants issued | 1,058 | — |
Warrants exercised | (745) | — |
Warrants expired | (314) | — |
Change in fair value of warrant liability | — | — |
Ending balance | 0 | — |
Deferred loss | — | — |
Warrants liability | 0 | — |
| Joint Development | Private Placement as approved on | ||
| Agreement | |||
As of 31 December 2025 | 3 November 2025 | 8 August 2025 | 11 February 2025 |
Share price | NOK 0.853 | NOK 0.853 | NOK 0.853 |
Exercise price | NOK 1.50 | NOK 1.50 | NOK 1.00 |
Expected term (in years) | 1.92 | — | — |
Expected share price volatility | — | 49.33% | 74.55% |
| Annual rate of quarterly | — | 0.00% | 0.00% |
| dividends | |||
Risk-free interest rate | — | 0.00% | 0.00% |
Warrant expiration date | 3 December 2027 | 12 December 2025 | 10 October 2025 |
Amounts in USD 1,000 | 2025 | 2024 |
Interest income | 148 | 151 |
Interest expense | (1,466) | (2,325) |
Net realized and unrealized currency gain/(loss) | 306 | (468) |
Change in fair value of derivative liability | — | 657 |
Other expenses | (103) | (77) |
Total | (1,115) | (2,062) |
Amounts in USD 1,000 | 2025 | 2024 |
Profit (loss)before tax | (10,736) | (12,922) |
| Tax (tax income) calculated at domestic tax rate | (2,362) | (2,843) |
| 22%(22%) | ||
Effect of other tax rate in other countries | (782) | (660) |
Share based compensation | 78 | (24) |
Nondeductible interest | 195 | 316 |
Other permanent differences | 1,103 | 132 |
Research and Development Credit | (437) | (339) |
| Special deduction for foreign derived intangible | (72) | (107) |
| income | ||
| Change in deferred tax asset not recognized in the | 2,315 | 3,588 |
| balance sheet | ||
Tax charge | 27 | 38 |
| 1 January – | 1 January – | |||
| Amounts in USD | 31 December 2025 | 31 December 2024 | ||
| Profit (loss)attributable to equity holders of the | (10,800) | (12,922) | ||
| Company (USD1,000) | ||||
Average number of shares in issue* | 814, | 165,726 | 602,608, | 654 |
Average diluted number of shares* | 814, | 165,726 | 602,608,654 | |
Profit (loss) per share, basic * | (USD 0.01) | (USD 0.02) |
Amounts in USD 1,000 | 31 December 2025 | 31 December 2024 |
Customer receivables | 20 | 129 |
Other receivables, prepayments | 574 | 767 |
| Less: provision for impairment of receivables and | — | (109) |
| prepayments | ||
Receivables – net | 594 | 787 |
Amounts in USD 1,000 | 31 December 2025 | 31 December 2024 |
Denominated in NOK | — | — |
Denominated in USD | 594 | 787 |
Total | 594 | 787 |
Amounts in USD 1,000 | 31 December 2025 | 31 December 2024 |
Cash in bank excluding restricted cash | 6,301 | 2,468 |
Deposit for Letter of Credit (restricted) | 1,600 | 1,600 |
Deposit for withheld tax (restricted) | 12 | 12 |
Total | 7,913 | 4,081 |
Number of shares | Number of warrants | |||
Shares at 1 January 2025 | 700,229,477 | — | ||
Shares issued | 269, | 166,913 | — | |
Shares at 31 December 2025 | 969,396,390 | — | ||
Shares at 1 January 2024 | 491,937,779 | — | ||
Shares issued | 208,291, | 698 | — | |
Shares at 31 December 2024 | 700,229,477 | — | ||
| Number of | Price per | |||
Shares issued | Date | shares | share | |
Private placement | 20 January 2025 | 40, | 000,000 | 1.00 |
Employee share purchase | 4 March 2025 | 2,733,844 | 0.9138 | |
Private placement | 10 April 2025 | 52,250, | 000 | 1.20 |
Private placement | 8 July 2025 | 41,200, | 000 | 1.25 |
Employee share purchase | 2 September 2025 | 1,629,232 | 1.0072 | |
Warrant exercise | 12 October 2025 | 19,470 | ,726 | 1.00 |
Private placement | 9 November 2025 | 83, | 678,032 | 0.90 |
Private placement | 17 December 2025 | 27 | ,433,079 | 0.90 |
Shares issued in 2025 | 268,394,913 | |||
Subscription rights exercised | 5 June 2025 | 200, | 000 | 0.50 |
Subscription rights exercised | 5 June 2025 | 167 | ,000 | 0.915 |
Subscription rights exercised | 1 September 2025 | 280 | ,000 | 0.50 |
Subscription rights exercised | 1 September 2025 | 125, | 000 | 0.915 |
Subscription rights exercised in 2025 | 772,000 | |||
Private placement | 20 February 2024 | 46, | 693,777 | 1.25 |
Convertible loan conversion | 29 February 2024 | 2,917,808 | 0.525 | |
Employee share purchase | 6 March 2024 | 4,206,097 | 0.50 | |
Convertible loan conversion | 6 April 2024 | 2,932,289 | 0.525 | |
Private placement | 13 May 2024 | 54, | 775,545 | 1.55 |
Convertible loan conversion | 24 May 2024 | 12,439,9 | 21 | 0.525 |
Convertible loan conversion | 24 July 2024 | 2,091,063 | 0.525 | |
Employee share purchase | 31 August 2024 | 2,216,074 | 1.13 | |
Private placement | 27 September 2024 | 61, | 790,320 | 1.00 |
Private placement | 24 October 2024 | 13,209 | ,680 | 1.00 |
Convertible loan conversion | 10 November 2024 | 3,003,131 | 0.525 | |
Shares issued in 2024 | 206,275,705 | |||
Subscription rights exercised | 29 February 2024 | 2,000,000 | 0.50 | |
Subscription rights exercised | 31 August 2024 | 16,000 | 0.95 | |
Subscription rights exercised in 2024 | 2,016,000 | |||
| 1 January - | 1 January - | |
| Number of subscription rights | 31 December 2025 | 31 December 2024 |
Subscription rights opening balance | 55,176,079 | 48,190,903 |
Grant of incentive subscription rights | 62,632,311 | 11,972,200 |
Terminated, forfeited and expired subscription rights | (2,769,362) | (2,971,024) |
Exercise of subscription rights | (772,000) | (2,016,000) |
Subscription rights closing balance | 114,267,028 | 55,176,079 |
| Subscription | |||||||||
| Date | rights | Price | Vesting | Expiration | |||||
Board members | 8 August 2025 | 21, | 000,000 | 1.376 | 40% at 2 | 026 A | GM, 30% after | 8 August 2030 | |
| 2 years and 30% after 3 years | |||||||||
Employees | 3 February 2025 | 80,000 | 0.969 | 50% per year | 14 May 2029 | ||||
6 May 2025 | 90 | ,000 | 1.253 | 50% per year | 14 May 2029 | ||||
15 August 2025 | 385,000 | 1.329 | 50% per year | 8 August 2030 | |||||
1 September 2025 | 30,687 | ,311 | 1.316 | 25% after 1 year, remaining 75% | 8 August 2030 | ||||
| equally over the next 12 quarters | |||||||||
26 September 2025 | 7,890,000 | 1.183 | 1/16 each quarter for 4 years | 8 August 2030 | |||||
Consultants | 26 September 2025 | 2,500,000 | 1.183 | 1/16 each quarter for 4 years | 8 August 2030 | ||||
| Grants of subscription rights in 2025 | 62,632,311 | ||||||||
| Subscription | |||||||
| Date | rights | Price | Vesting | Expiration | |||
Employees | 24 April 2024 | 202,200 | 1.264 | 50% per year | 24 May 2028 | ||
20 August 2024 | 340 | ,000 | 1.386 | 50% per year | 14 May 2029 | ||
20 August 2024 | 8,760,000 | 1.386 | 10% after 1 year, 20% after 2 years, | 14 May 2029 | |||
| 70% after 3 years | |||||||
24 September 2024 | 160, | 000 | 1.098 | 50% per year | 14 May 2029 | ||
11 November 2024 | 210, | 000 | 50% per year | 14 May 2029 | |||
| 0.940 | |||||||
| Consultants | 20 August 2024 | 2,300,000 | 1.386 | 10% after 1 year, 20% after 2 years, | 14 May 2029 | ||
| 70% after 3 years | |||||||
Grants of subscription rights in 2024 | 11,972,200 | ||||||
| Top 20 shareholders as of | ||
31 December 2025 | Shares | Percent |
The Bank of New York Mellon | 62,619,884 | 6.5% |
Skandinaviska Enskilda Banken AB | 54,199,689 | 5.6% |
Morgan Stanley & Co Intl Plc | 51,903,123 | 5.4% |
BNP Paribas | 43,115,149 | 4.4% |
Alden AS | 40,666,666 | 4.2% |
UBS AG | 39,081,995 | 4.0% |
Andreas Holding AS | 35,866,072 | 3.7% |
Bank Pictet & Cie (Europe)AG | 31,114,630 | 3.2% |
Nordnet Bank AB | 28,284,446 | 2.9% |
Goldman Sachs International | 26,381,062 | 2.7% |
Haadem Invest AS | 21,828,554 | 2.3% |
Jaco Invest AS | 17,079,555 | 1.8% |
Arne Hellestø AS | 13,200,000 | 1.4% |
Songa Capital AS | 12,801,200 | 1.3% |
RTTM Holding AS | 12,300,000 | 1.3% |
J.P. Morgan Securities LLC | 12,120,912 | 1.3% |
Karl A Haraldsen 1 AS | 12,000,000 | 1.2% |
UBS Switzerland AG | 11,222,134 | 1.2% |
J.P. Morgan SE | 11,196,541 | 1.2% |
Ragnvald Gabrielsen AS | 11,195,658 | 1.2% |
Total 20 largest shareholders | 548,177,270 | 56.5 % |
Total other shareholders | 421,219,120 | 43.5 % |
Total Shares outstanding | 969,396,390 | 100.0% |
| Shares and subscription rights held by primary insiders and | Incentive | ||
| close relations at 31 December 2025 | Shares | subscription rights | |
Alexander Munch-Thore, Chairman | 1,000,000 | 13,000,000 | |
Thomas Ramm, Board Member | 6,729,256 | 8,000,000 | |
Nina Riibe, Board Member | 100, | 000 | 2,000,000 |
Morten Opstad, Deputy Board Member | 209 | ,604 | 2,000,000 |
Terje Rogne, Former Board Member | 320 | ,000 | 16,469,177 |
Victoire de Margerie, Former Board Member | — | 100,000 | |
Shauna McIntyre, CEO/CFO | 113, | 666 | 30,687,311 |
Arvind Kamath, EVP Technology Development | 540,841 | 10,499,999 | |
Lars Eikeland, Former CEO/CFO | 6,115,488 | 10,300,000 | |
Mark Newman, Former Interim CEO, Former Board Member | — | 100,000 | |
Total | 15,128,855 | 93,156,487 |
2025 | 2024 | |||||
| Weighted average | Number of | Weighted average | Number of | |||
| exercise price, | subscription | exercise price, | subscription | |||
| NOK | rights | NOK | rights | |||
Total at 1 January | 1.34 | 55, | 176,079 | 1.59 | 48, | 190,903 |
Granted | 1.31 | 62,632,31 | 1 | 1.37 | 6 | 2,632,311 |
Forfeited | 2.18 | (1,574,244) | 0.54 | (1,475,143) | ||
Exercised | 0.66 | (772,000) | 0.50 | (2,016,000) | ||
Expired | 19.92 | (1,195,118) | 11.32 | (1,495,881) | ||
Total at 31 December | 0.97 | 114,267,028 | 1.34 | 55,176,079 | ||
| Number of exercisable subscription rights | 42,208,974 | |||||
| at 31 December 2025 (included in total) |
| Number of | Weighted average | ||
| Holder | subscription rights | exercise price, NOK | |
Shauna McIntyre, CEO/CFO | 30,68 | 7,311 | 1.32 |
Lars Eikeland, Former CEO/CFO | 10,300 | ,000 | 0.83 |
Mark Newman, Former CEO | 100,000 | 12.50 | |
Arvind Kamath, EVP Technology Development | 10,499 | ,999 | 0.87 |
Employees and contractors | 62,679,718 | 1.10 | |
Total | 114,267,028 | 0.97 | |
| Value of subscription rights and | Grants in | Grants in | Grants in | Grants in | Grants in |
| assumptions upon grant | 2025 | 2024 | 2023 | 2022 | 2021 |
| Value of subscription right at grant date, | 0.37-0.89 | 0.94-1.386 | 0.40-4.30 | 0.50-28.40 | 24.75-34.20 |
| NOK per subscription right | |||||
Share price, NOK per share | 1.16-1.35 | 0.51-2.07 | 0.098-4.64 | 2.25-11.24 | 2.25-10.44 |
Exercise price, NOK per share | 1.18 - 1.38 | 0.94-1.39 | 0.50-0.92 | 12.50-31.50 | 6.75-38.25 |
Expected annual volatility | 72-96% | 102-116% | 155-182% | 0-257% | 235-236% |
Duration, years | 1.25-4.75 | 4.1-4.5 | 4.1-5.0 | 4.1-5.0 | 4.1-4.8 |
Expected dividend | — | — | — | — | — |
Risk-free interest rate, government bonds | 3.48-3.88% | 2.28-3.92% | 2.31-3.84% | 0.90-3.35% | 0.26-0.81% |
| Value of subscription rights and | Grants in | Grants in | Grants in | Grants in | Grants in |
| assumptions on 31 December 2025 | 2025 | 2024 | 2023 | 2022 | 2021 |
| Value of subscription right at | |||||
| 31 December 2025, NOK per subscription | 0.37-0.89 | 0.63-.098 | 0.42-.076 | 1.30-28.41 | 28.23-30.02 |
| right | |||||
Share price, NOK per share | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
Exercise price, NOK per share | 1.18 - 1.38 | 0.94-1.39 | 0.50-0.92 | 12.50-31.51 | 29.25-35.11 |
Expected annual volatility | 72-96% | 109-116% | 164-177% | 0-257% | 235-236% |
Duration, years | 1.40-3.37 | 0.17-1.40 | 1.40-2.40 | 0.42-1.39 | 0.42 |
Expected dividend | — | — | — | — | — |
Risk-free interest rate, government bonds | 3.48-3.88% | 2.28-3.92% | 2.47-3.84% | 0.90-2.22% | 0.32-0.81% |
| Number of outstanding subscription | 62,532,311 | 10,485,600 | 40,801,376 | 225,522 | 222,219 |
| rights at 31 December 2025 |
| Non-cash changes | |||||
| Amounts in | Cash | Other | |||
USD 1,000 | 31 December 2024 | flows | Additions | changes | 31 December 2025 |
| Interest-bearing | 5,514 | (1,863) | — | — | 3,652 |
| debt | |||||
Lease liabilities | 7,848 | (1,799) | — | — | 6,049 |
Convertible debt | — | — | — | — | — |
13,362 | (3,662) | — | — | 9,700 |
Amounts in USD 1,000 | Short term debt | Long term debt | Total |
| Principal balance as of 1 January 2024 | 1,863 | 3,652 | 5,514 |
Principal payments | (1,863) | — | (1,863) |
| Reclass from long term to short term | 2,298 | (2,298) | — |
| Principal balance as of 31 December 2024 | 2,298 | 1,354 | 3,652 |
Amounts in USD 1,000 | 31 December 2025 | ||||||||
| Principal and interest due | |||||||||
| Carrying | 1–2 | 2–3 | 3–4 | ||||||
value | Within 1 year | years | years | years | |||||
Q1 | Q2 | Q3 | Q4 | ||||||
| Principal obligations | 3,652 | 540 | 563 | 586 | 1,308 | 610 | 21 | 24 | |
| due | |||||||||
Interest payments | — | 143 | 120 | 97 | 70 | 72 | 5 | 2 | |
Lease payments | 6,049 | 591 | 591 | 591 | 2,447 | 608 | 1,875 | — | |
Total to be paid | 1,274 | 1,275 | 1,275 | 3,825 | 1,291 | 1,901 | 26 |
Amounts in USD 1,000 | 31 December 2025 | 31 December 2024 |
Trade payables | 637 | 327 |
| Public duties, withheld taxes and social security | 28 | 9 |
| taxes due | ||
| Share-based liability (subscription rights), | 13 | 12 |
| employer´s tax | ||
Accrued holiday pay and other accrued salary | 829 | 664 |
Other accrued expenses | 447 | 799 |
Total | 2,076 | 1,507 |
Of this, payables to related parties (Note 10) | 312 | 80 |
Amounts in USD 1,000 | 31 December 2025 | 31 December 2024 |
Denominated in NOK | 249 | 108 |
Denominated in JPY | 81 | — |
Denominated in USD | 1,746 | 1,399 |
Total | 2,076 | 1,507 |
| Charged to | |||||
Amounts in USD 1,000 | 31 December 2024 | profit/loss | Equity | 31 December 2025 | |
| Deferred income tax asset | |||||
Fixed and intangible assets | 892 | (56) | — | 837 | |
Other accruals | 2,538 | (674) | — | 1,864 | |
R&D credits | 2,928 | 679 | — | 3,607 | |
| Tax loss carried forward outside | 3,481 | (844) | — | 2,637 | |
| Norway | |||||
Tax loss carried forward Norway | 69,841 | 8,654 | — | 78,495 | |
| Calculated deferred tax asset | 79, | 681 | 4,766 | — | 84,446 |
| 22% (2024: 22%) | |||||
Impairment of deferred tax asset | (79,681) | (4,766) | — | (84,446) | |
| Deferred tax in the balance | — | — | — | — | |
| sheet |
| Proportion of ownership | |||
| Place of | interest and voting | ||
| incorporation | power held by the group | ||
Name of subsidiary | Principal activity | and operation | 31 December 2025 |
| Research & Development, | |||
| Ensurge Micropower Inc. | Manufacturing and | USA | 100% |
| Marketing services | |||
Thin Film Electronics KK | Dormant | Japan | 100% |
| TFE Holding | Owning shares in Ensurge | USA | 100% |
| Micropower Inc. |