Year ended December 31, | ||
Amounts in $1000 | 2025 | 2024 |
Product Revenue: | ||
Europe, Middle East, and Africa | 66 | 106 |
Americas | 56 | 248 |
Asia-Pacific | 108 | 347 |
Total Product Revenue: | 230 | 701 |
Service Revenue: | ||
Europe, Middle East, and Africa | — | — |
Americas | 24 | 72 |
Asia-Pacific | — | 69 |
Total Service Revenue: | 24 | 140 |
Total Revenue | 254 | 841 |
Year ended December 31, | ||
Amounts in $1000 | 2025 | 2024 |
Salary, payroll tax, benefits, other | 3,122 | 8,464 |
Share-based compensation | (473) | 333 |
Total | 2,650 | 8,797 |
December 31, 2025 | December 31, 2024 | |||
Employees | Contractors | Employees | Contractors | |
Research and development | 11 | 3 | 16 | 4 |
Marketing and sales | 1 | 2 | 3 | 4 |
General and administrative | 3 | 1 | 5 | 1 |
Supply chain and distribution | 4 | 1 | 6 | — |
Total staff | 19 | 7 | 30 | 9 |
Year ended December 31, | ||
Amounts in $1000 | 2025 | 2024 |
Compensation and short-term benefits | 1,350 | 1,511 |
Medical and similar benefits, contributions to pension schemes | 19 | 17 |
Share-based compensation | — | 363 |
Total compensation of key management | 1,369 | 1,891 |
Year ended December 31, | ||
Amounts in $1000 | 2025 | 2024 |
Gross research and development expenses | 1,454 | 2,873 |
Government grants credited | (93) | (416) |
Net research and development expenses | 1,362 | 2,457 |
Year ended December 31, | ||
Amounts in $1000 | 2025 | 2024 |
Norway | — | 167 |
United Kingdom | 93 | 249 |
Total | 93 | 416 |
Year ended December 31, | ||
Amounts in $1000 | 2025 | 2024 |
Audit services | 144 | 165 |
Audit-related services | 55 | 50 |
Tax services | 8 | 9 |
Other services | — | — |
Total | 207 | 224 |
Year ended December 31, |
||
Amounts in $1000 |
2025 |
2024 |
Taxes payable on the result of the year |
— |
12 |
Adjustment in respect to prior years |
— |
(132) |
Change in recorded deferred tax liability |
— |
— |
Income tax expense (benefit) |
— |
(120) |
Year ended December 31, |
||
Amounts in $1000 |
2025 |
2024 |
Employer's tax on share-based compensation |
— |
— |
Fixed Assets differences |
(314) |
(493) |
Inventory differences |
(1,294) |
(1,407) |
Accruals differences |
— |
(7) |
Research and development tax credits |
— |
(1,140) |
Losses carried forward |
(300,846) |
(263,624) |
Basis for calculation of deferred tax asset |
(302,454) |
(266,671) |
Calculated net deferred tax expense (benefit), local tax rates 5-22% |
(66,582) |
(59,297) |
Unrecognized deferred tax asset * |
66,582 |
59,297 |
Deferred tax liability (asset) in the balance sheet |
— |
— |
Year ended December 31, |
||
Amounts in $1000 |
2025 |
2024 |
Loss before taxes |
(10,043) |
(14,569) |
Norway statutory tax rate of 22% |
(2,209) |
(3,205) |
Difference in subsidiary taxes, using local rates vs 22% |
2 |
160 |
Estimated tax on permanent differences |
(260) |
(2,752) |
Adjustment in respect of prior years |
— |
(132) |
Use of and change in tax loss carried forward |
1,104 |
5,809 |
Income tax expense (benefit) |
(1,364) |
(120) |
Year ended December 31, | ||
Amounts in $1000 | 2025 | 2024 |
Net loss for the year | (10,002) | (14,449) |
Number of ordinary shares issued at December 31 | 62,600,677 | 8,315,770 |
Weighted average basic number of ordinary shares | 39,078,593 | 4,146,567 |
Loss per share for the year (basic and diluted*) | (0.26) | (3.48) |
Amortization period (straight-line, in years) | Year ended December 31, | |
Amounts in $1000 | 2025 | 2024 |
Amounts in $1000 | 10-17 | 10-17 |
Cost at the beginning of the year | 5,173 | 5,173 |
Additions | — | — |
Impact of currency translation | — | — |
Cost at the end of the year | 5,173 | 5,173 |
Accumulated Amortization at the beginning of the year | 4,603 | 4,162 |
Amortization | 95 | 441 |
Impact of currency translation | — | — |
Accumulated Amortization at the end of the year | 4,698 | 4,603 |
Carrying amount at the end of the year | 475 | 570 |
Year ended December 31, 2025 | ||||
| Maturity | ||||
Amounts in $1000 | 0-3 months | 3-6 months | 6-12 months | Total |
Accounts receivable, trade | 39 | — | 12 | 51 |
Accounts receivable, other | 168 | — | 148 | 316 |
Total | 207 | — | 160 | 367 |
Year ended December 31, 2024 |
||||
| Maturity |
||||
Amounts in $1000 |
0-3 months |
3-6 months |
6-12 months |
Total |
Accounts receivable, trade |
— |
— |
30 |
30 |
Accounts receivable, other |
137 |
598 |
167 |
902 |
Total |
137 |
598 |
197 |
932 |
Non-current receivables |
Year ended December 31, |
|
Amounts in $1000 |
2025 |
2024 |
Non-current receivables |
57 |
57 |
Balance at December 31 |
57 |
57 |
Year ended December 31, 2025 |
|||||
| Maturity |
|||||
Less than 3 |
|||||
Amounts in $1000 |
months |
3-6 months |
6-12 months |
1-5 years |
Total |
Accounts payable |
1,158 |
— |
— |
— |
1,158 |
Current lease liabilities |
84 |
— |
— |
— |
84 |
Other current liabilities |
1,722 |
104 |
218 |
— |
2044 |
Total |
2,964 |
104 |
218 |
— |
3,286 |
Year ended December 31, 2024 |
|||||
| Maturity |
|||||
Less than 3 |
|||||
Amounts in $1000 |
months |
3-6 months |
6-12 months |
1-5 years |
Total |
Non-current lease liabilities |
— |
— |
— |
— |
— |
Accounts payable |
850 |
— |
— |
— |
850 |
Current lease liabilities |
396 |
— |
— |
— |
396 |
Other current liabilities |
891 |
113 |
941 |
— |
1,945 |
Total |
2,137 |
113 |
941 |
— |
3,191 |
Convertible bond details | Book value | ||
Amounts in $1000 | Instalment profile | 2025 | 2024 |
| Interest rate: 0% | Semi-annual from Jun. 28, 2026 to | ||
| Dec. 28, 2027 | |||
Host contract | 1,851 | 1,983 | |
Embedded derivative | 957 | 139 | |
Total | 2,808 | 2,123 | |
Host | Embedded | |||
contract | derivative | |||
Amounts in $1000 | (Level 3) | (Level 3) | Total | |
Gain (loss) on modification of | ||||
financial liabilities, net | 2025 | 1 346 | (4 069) | (2 723) |
Gain (loss) on modification of | ||||
financial liabilities, net | 2024 | 2 115 | (274) | 1 841 |
Warrants |
Recognized value on the balance sheet |
|||
Year ended December 31, |
||||
Amounts in $1000 |
Exercise price |
Expiry |
2025 |
2024 |
Warrants |
||||
Warrants May-Jun |
NOK 1.65 |
May 29, 2025 |
— |
1 |
Warrants A |
NOK 0.15 |
March 13, 2025 |
— |
326 |
Warrants B |
NOK 0.15 |
April 11, 2025 |
— |
326 |
| Total |
— |
652 |
||
Embedded |
Warrants |
Warrants |
||
Amounts in $1000 |
derivative |
May |
A and B |
Total |
(Level 3) |
(Level 3) |
(Level 1) |
||
Balance Dec 31, 2024 |
139 |
1 |
651 |
791 |
Balance Dec 31, 2025 |
957 |
— |
— |
957 |
| Year ended December 31, |
||||||
| 2025 |
2024 |
|||||
Amounts in $1000 |
Cost |
Reserves |
Net |
Cost |
Reserves |
Net |
Raw materials |
2,743 |
(629) |
2,114 |
3,876 |
(634) |
3,242 |
Work in progress |
839 |
— |
839 |
36 |
— |
36 |
Finished goods |
3,395 |
(665) |
2,730 |
3,107 |
(836) |
2,271 |
Total |
6,976 |
(1,294) |
5,682 |
7,019 |
(1,470) |
5,548 |
Year ended December 31, |
||
Amounts in $1000 |
2025 |
2024 |
Denominated in USD |
198 |
1,337 |
Denominated in NOK |
518 |
590 |
Denominated in GBP |
— |
64 |
Denominated in CNY |
— |
20 |
Total |
715 |
2,010 |
Shares | Warrants | |
Balance at December 31, 2023 | 1,397,010,650 | — |
Reverse split (5:1) on January 10 | 279,402,130 | |
Share issues (Employee Share Purchase Plan) | 358,525 | |
Share issue (exercise of incentive subscription rights) | 365,900 | |
Private placement of Shares on May 15 | 27,940,213 | 27,940,213 |
Private placement of Shares on June 19 | 5,393,120 | 5,393,120 |
Private placement of Shares on August 20 | 16,166,667 | — |
Convertible loan term payment settled | ||
| in shares on August 29 | 9,123,333 | — |
Private placement of Shares on September 16 | 101,624,966 | 101,624,966 |
Private placement of Shares on October 14 | 365,041,700 | 365,041,700 |
Private placement of Shares on December 2 | 26,160,420 | 26,160,420 |
Balance at December 31, 2024 | 831,576,974 | 526,160,419 |
Warrants A exercise and expiry on March 13 | 17,258 | (246,396,285) |
Warrants B exercise and expiry on April 11 | 36,767 | (246,430,801) |
Private placement on April 11 | 3,000,000,000 | |
Warrants May expiry on June 4 | (33,333,333) | |
Private placement on June 6 | 600,000,000 | |
Private placement on June 15 | 299,381,600 | |
Private placement on June 23 | 5,413,001 | |
Before share consolidation 100:1 on July 4 | 4,736,425,600 | — |
After share consolidation 100:1 on July 4 | 47,364,256 | — |
Private placement on July 21 | 4,731,594 | |
Private placement on Aug 14 | 4,359,315 | |
Private placement on Aug 14 | 454,542 | |
Private placement on December 4 | 5,690,970 | |
Balance at December 31, 2025 | 62,600,677 | — |
Year ending December 31, |
||
2025 |
2024 1 |
|
Exercise price (NOK) |
— |
0.15 - 1.80 |
Weighted average exercise price per share |
— |
1.17 |
Weighted average share price at date of grant |
— |
1.20 |
Expected term (years) 2 |
— |
2.77 |
Weighted average remaining term (years) |
— |
4.72 |
Share price volatility 3 |
— |
76% |
Risk-free interest rate |
— |
3.62% |
Expected dividend payment |
— |
— |
Expected forfeiture |
— |
None |
Fair value per subscription right |
— |
0.87 |
2025 |
2024 |
|||
Weighted |
Weighted |
|||
Number of |
Average |
Number of |
Average |
|
| Subscription |
Exercise |
Subscription |
Exercise |
|
Rights |
Price (NOK) |
Rights |
Price (NOK) |
|
| Outstanding as of January 1 |
225,699 |
341 |
189,669 |
710 |
Granted |
— |
153,831 |
121 |
|
Exercised |
— |
(5,326) |
75 |
|
Terminated |
(164,963) |
905 |
(101,588) |
646 |
Expired |
(7,699) |
— |
(10,888) |
948 |
Outstanding as of December 31 |
53,036 |
345 |
225,699 |
341 |
Subscription rights exercisable |
||||
as of December 31 |
— |
54 513 |
781 |
|
| 2025 |
2024 |
||||
Weighted |
Weighted |
W. average |
|||
Number of |
average |
W. average FMV |
Number of |
average |
FMV of |
| subscription |
exercise |
of share at |
subscription |
exercise |
share at |
rights |
exercise |
rights |
price |
exercise |
|
price |
|||||
— |
— |
— |
532,572 |
0.75 |
1.77 |
Year ended December 31, 2025 | |||
Cash | Share-based | ||
| Compensation | Compensation | Total | |
Amounts in $1000 | |||
Morten Opstad, chair 1 | 60 | 60 | |
Annika Olsson | 42 | 42 | |
Adriana Saitta | 42 | 42 | |
Total | 144 | — | 144 |
Year ended December 31, 2024 | |||
Cash | Share-based | Total | |
Compensation | Compensation | ||
Amounts in $1000 | |||
Morten Opstad, chair 1 | 40 | 40 | |
Lawrence John Ciaccia, former chair 2 | 52 | 52 | |
Annika Olsson | 40 | 40 | |
Adriana Saitta 3 | 45 | 45 | |
Deborah Davis, former board member 4 | 50 | 50 | |
Stephen Andrew Skaggs, former board member 5 | 48 | 48 | |
Total | 275 | — | 275 |
Outstanding shares as of December 31 |
||||
Grant date |
Expiration Date |
Exercise price (NOK) |
2025 |
2024 |
June 17, 2020 |
May 15, 2025 |
855 |
— |
120,000 |
Year ended December 31, |
||
Amounts in $1000 |
2025 |
2024 |
Sales and marketing activities |
1,022 |
2,831 |
Legal, audit, accounting and other services |
1,875 |
1,385 |
IT expenses |
611 |
730 |
Travel expenses |
35 |
26 |
Other operating expenses |
2,142 |
2,318 |
Total other operating expenses |
5,684 |
7,289 |