Year ended December 31, | ||
| Amounts in $1000 | 2024 | 2023 |
Product Revenue: | ||
Europe, Middle East, and Africa | $ 106 | $ 3,029 |
Americas | 248 | 975 |
Asia-Pacific | 347 | 126 |
Total Product Revenue: | 701 | 4,131 |
Service Revenue: | ||
Europe, Middle East, and Africa | — | 2 |
Americas | 72 | — |
Asia-Pacific | 69 | 6 |
Total Service Revenue: | 140 | 8 |
Total Revenue | $ 841 | $ 4,138 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Salary, payroll tax, benefits, other | $ 8,464 | $ 13,026 |
Share-based compensation | 333 | 1,280 |
Total | $ 8,797 | $ 14,305 |
December 31, 2024 | December 31, 2023 | |||
Employees | Contractors | Employees | Contractors | |
Research and development | 16 | 4 | 53 | 5 |
Marketing and sales | 3 | 4 | 4 | 11 |
General and administrative | 5 | 1 | 5 | 2 |
Supply chain and distribution | 6 | — | 7 | — |
Total staff | 30 | 9 | 69 | 18 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Compensation and short-term benefits | $ 1,509 | $ 1,487 |
Medical and similar benefits, contributions to pension | ||
schemes | 19 | 52 |
Share-based compensation | 365 | 221 |
Total compensation of key management | $ 1,893 | $ 1,760 |
Number outstanding 1 as of December 31, | ||||
Exercise | ||||
Expiration | price | |||
Grant date | date | (NOK) 1 | 2024 | 2023 |
August 14, 2019 | May 9, 2024 | 8.25 | 65,560 | |
February 26, 2020 | May 9, 2024 | 5.55 | 1,000,000 | |
June 17, 2020 | May 15, 2025 | 8.55 | 225,000 | 225,000 |
April 20, 2021 | May 15, 2025 | 13.55 | — | — |
June 3, 2021 | May 12, 2026 | 11.90 | 400,000 | 400,000 |
August 11, 2021 | May 12, 2026 | 12.00 | 42,060 | 284,140 |
February 23, 2022 | May 12, 2026 | 10.40 | 167,380 | 167,380 |
August 10, 2022 | May 12, 2027 | 5.90 | 84,120 | 326,200 |
August 11, 2023 | May 23, 2028 | 3.40 | 252,360 | 752,360 |
November 8, 2023 | May 23, 2028 | 2.30 | — | 100,000 |
April 17, 2024 | May 23, 2028 | 0.15 | 300,000 | |
July 12, 2024 | May 16, 2029 | 1.45 | 6,000,000 | |
August 29, 2024 | May 16, 2029 | 0.93 | 1,500,000 | |
Total | 8,970,920 | 3,320,640 | ||
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Gross research and development expenses | $ 2,873 | $ 3,495 |
Government grants credited | (416) | (1,102) |
Net research and development expenses | $ 2,457 | $ 2,393 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Norway | $ 167 | $ 480 |
United Kingdom | 249 | 622 |
Total | $ 416 | $ 1,102 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Audit services | $ 165 | $ 176 |
Audit-related services | 50 | 37 |
Tax services | 9 | 8 |
Other services | - | — |
Total | $ 224 | $ 221 |
Year Ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Taxes payable on the result of the year | $ 12 | $ — |
Adjustment in respect to prior years | (132) | (16) |
Change in recorded deferred tax liability | — | — |
Income tax expense (benefit) | $ (120) | $ (16) |
Year Ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Employer’s tax on share -based compensation | $ — | $ (19) |
Fixed Assets differences | (493) | 519 |
Inventory differences | (1,407) | (869) |
Accruals differences | (7) | (13) |
Research and development tax credits | (1,140) | (496) |
Losses carried forward | (263,624) | (252,801) |
Basis for calculation of deferred tax asset | (266,671) | (253,679) |
Calculated net deferred tax expense (benefit), local tax rates 5- | ||
22% | (59,297) | (55,670) |
Unrecognized deferred tax asset * | 59,297 | 55,670 |
Deferred tax liability (asset) in the balance sheet | $ — | $ — |
Year Ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Loss before tax | $ (14,569) | $ (26,644) |
Norway statutory tax, calculated at rate of 22% | (3,205) | (5,862) |
Difference in subsidiary taxes, using local rates vs 22% | 160 | 46 |
Estimated tax on permanent differences | (2,752) | (744) |
Adjustment in respect of prior years | (132) | (16) |
Use of and change in tax loss carried forward | 5,809 | 6,592 |
Income tax expense (benefit) | $ (120) | $ 16 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Net loss for the year | $ (14,449) | $ (26,629) |
Number of ordinary shares issued at December 31 | 831,576,974 | 279,402,130 |
Weighted average basic number of ordinary shares | 414,656,727 | 253,042,411 |
Dilution effect (treasury stock method) | 720,018 | 1,037,665 |
Weighted average diluted number of shares | 415,376,744 | 254,080,076 |
Loss per share for the year (basic and diluted*) | $ (0.03) | $ (0.11) |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Cost at the beginning of the year | $ 968 | $ 968 |
Impairment | (968) | — |
Cost at the end of the year | $ — | $ 968 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Cost at the beginning of the year | 10-17 | 10-17 |
| Additions | $ 5,173 | $ 5,173 |
Impact of currency translation | — | — |
Cost at the end of the year | — | — |
| Accumulated Amortization at the beginning of the year | $ 5,173 | $ 5,173 |
| Amortization | $ 4,162 | $ 3,685 |
Impact of currency translation | 441 | 477 |
Accumulated Amortization at the end of the year | — | — |
Carrying amount at the end of the year | 4,603 | 4,162 |
$ 570 | $ 1,011 | |
Plant and | Instruments | |||
machinery, | Office | and lab | ||
fixtures | furniture | equipment, | ||
2024 | and | and office | software | |
Amounts in $1000 | fittings | equipment | tools | Total |
Depreciation period, straight line, in years | 3-10 | 3-10 | 3-10 | |
Accumulated cost at December 31, 2023 | $ 1,148 | $ 795 | $ 2,329 | $ 4,272 |
Additions (or disposals) | 29 | 12 | 108 | 149 |
Disposals | (201) | (664) | (1,805) | (2,670) |
Impact of currency translation | — | — | — | — |
Accumulated cost at December 31, 2024 | 975 | 143 | 633 | 1,751 |
Accumulated depreciation at December 31, 2023 | 759 | 764 | 1,937 | 3,460 |
Depreciation | 335 | 19 | 188 | 542 |
Accumulated depreciation of disposed assets | (135) | (653) | (1,586) | (2,373) |
Impact of currency translation | — | — | — | — |
Accumulated depreciation at December 31, 2024 | 960 | 130 | 539 | 1,629 |
Carrying amount at December 31, 2024 | $ 15 | $ 13 | $ 94 | $ 122 |
Plant and | Instruments | |||
machinery, | Office | and lab | ||
fixtures | furniture | equipment, | ||
2023 | and | and office | software | |
Amounts in $1000 | fittings | equipment | tools | Total |
Depreciation period, straight line, in years | 3-10 | 3-10 | 3-10 | |
Accumulated cost at December 31, 2022 | $ 969 | $ 803 | $ 2,348 | $ 4,120 |
Additions (or disposals) | 177 | 2 | 66 | 245 |
Disposals | — | (18) | (108) | (126) |
Impact of currency translation | 2 | 8 | 23 | 33 |
Accumulated cost at December 31, 2023 | 1,148 | 795 | 2,329 | 4,272 |
Accumulated depreciation at December 31, 2022 | 486 | 734 | 1,793 | 3,013 |
Depreciation | 272 | 40 | 236 | 548 |
Impact of currency translation | 1 | (11) | (91) | (101) |
Accumulated depreciation at December 31, 2023 | 759 | 764 | 1,937 | 3,460 |
Carrying amount at December 31, 2023 | $ 389 | $ 31 | $ 392 | $ 812 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Depreciation period, straight line, | ||
years | 3-5 | 3-5 |
Cost at the beginning of the year | $ 3,487 | $ 2,643 |
Additions | — | 844 |
Disposals of right to use assets | (1,424) | — |
Impact of currency translation | 6 | — |
Cost at the end of the year | 2,069 | 3,487 |
Accumulated depreciation at the beginning of the year | 1,708 | 1,098 |
Depreciation | 522 | 610 |
Accumulated depreciation of disposed right of use assets | (450) | — |
Impact of currency translation | (4) | — |
Accumulated depreciation at the end of the year | $ 1,775 | $ 1,708 |
Recorded value at the end of the | ||
year | 293 | 1,779 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Depreciation | $ 522 | $ 610 |
Finance cost | 82 | 130 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Balance at the beginning of the year | $ 1,779 | $ 1,544 |
Additions | — | 844 |
Disposed and retired assets | (974) | — |
Accretion of interest | 82 | 130 |
Payments | (491) | (739) |
Balance at December 31 | 396 | 1,779 |
| Non-current | — | 1,238 |
Current | 396 | 624 |
Total lease liabilities | $ 396 | $ 1,862 |
Year ended December 31, 2024 | ||||||
| Maturity | ||||||
Less than 3 | ||||||
Amounts in $1000 | 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 | ||
Year ended December 31, 2023 | ||||||
| Maturity | ||||||
Less than 3 | ||||||
Amounts in $1000 | months | 3-6 months | 6-12 months | Total | ||
Accounts receivable, trade | $ 979 | $ — | $ — | $ 979 | ||
Accounts receivable, other | 90 | 392 | 467 | 949 | ||
Total | ||||||
$ 1,069 | $ 392 | $ 467 | $ 1,928 | |||
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Non-current receivables | 57 | 81 |
Balance at December 31 | 57 | 81 |
Year ended December 31, 2024 | ||||||||
| Maturity | ||||||||
Less than 3 | 6-12 | |||||||
Amounts in $1000 | months | 3-6 months | months | 1-5 years | Total | |||
Accounts payable | $ 850 | $ — | $ — | $ — | $ 850 | |||
Current lease liabilities | 396 | — | — | — | 396 | |||
Other current liabilities | 891 | 113 | 941 | — | 1,945 | |||
Total | $ 2,137 | $ 113 | $ 941 | $ — | $ 3,191 | |||
Year ended December 31, 2023 | |||||
| Maturity | |||||
Less than 3 | 6-12 | ||||
Amounts in $1000 | months | 3-6 months | months | 1-5 years | Total |
Non-current lease liabilities | $ — | $ — | $ — | $ 1,238 | $ 1,238 |
Accounts payable | 688 | — | — | — | 688 |
Current lease liabilities | 146 | 148 | 331 | — | 624 |
Other current liabilities | 782 | 760 | 9,254 | — | 10,796 |
Total | $ 1,615 | $ 908 | $ 9,585 | $ 1,238 | $ 13,346 |
Interest | Carrying | ||
Amounts in $1000 | rate | Installment profile | value |
Convertible bond as of Dec 31, 2023 | 6% | Bimonthly until June 28, 2027 | |
Convertible debt | $ 5,076 | ||
Embedded derivative | 3,545 | ||
Total | $ 8,621 | ||
Convertible bond as of Dec 31, 2024 | 0% | Semi-annual from Jun. 28, | |
2026 to Dec. 28, 2027 | |||
Convertible debt | $ 1,984 | ||
Embedded derivative | 139 | ||
Total | $ 2,123 |
Recognized value on the balance sheet | ||||
Year ended December 31, | ||||
Exercise | ||||
Amounts in $1000 | price | Expiry | 2024 | 2023 |
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 | $ — | ||
Host | Embedded | ||
contract | derivative | ||
Amounts in $1000 | (Level 3) | (Level 3) | Total |
(Gains)/Losses recognized from modification | (2,115) | 274 | (1,841) |
Embedded | Warrants | Warrants | ||
derivative | May | A and B | ||
Amounts in $1000 | (Level 3) | (Level 2) | (Level 1) | Total |
Balance Jan 1, 2023 | ||||
Balance Dec 31, 2023 | $ 3,545 | $ — | $ — | $ 3,545 |
Balance Dec 31, 2024 | $ 139 | $ 1 | $ 651 | $ 791 |
| Year ended December 31, | ||||||
| 2024 | 2023 | |||||
Amounts in $1000 | Cost | Reserves | Net | Cost | Reserves | Net |
Raw materials | $ 3,876 | $ (634) | $ 3,242 | $ 3,795 | $ — | $ 3,795 |
Work in progress | 36 | — | 36 | 102 | — | 102 |
Finished goods | 3,107 | (836) | 2,271 | 3,356 | (869) | 2487 |
Total | $ 7,019 | $ (1,470) | $ 5,548 | $ 7,253 | $ (869) | $ 6,384 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Denominated in USD | $ 1,337 | $ 10,587 |
Denominated in NOK | 590 | 424 |
Denominated in GBP | 64 | 221 |
Denominated in CNY | 20 | 120 |
Total | $ 2,010 | $ 11,352 |
Number of shares | Warrants | |
Balance at December 31, 2022 | 1,166,326,584 | |
Share issues (Employee Share Purchase Plan) | 4,583,947 | |
Share issue (exercise of incentive subscription rights) | 389,608 | |
Private placement of Shares on May 24 | 116,897,492 | |
Private placement of Shares on June 16 | 30,161,332 | |
Private placement of Shares on November 16 | 78,651,685 | |
Private placement of Shares on December 22 | 2 | |
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 |
Year ending December 31, | ||
2024 | 2023 1 | |
Exercise price (NOK) | 0.15 - 1.80 | 0.15 - 0.93 |
Weighted average exercise price per share | 1.17 | 0.49 |
Weighted average share price at date of grant | 1.20 | 0.69 |
Expected term (years) 2 | 2.77 | 3.01 |
Weighted average remaining term (years) | 4.72 | 4.67 |
Share price volatility 3 | 76% | 77% |
Risk-free interest rate | 3.62% | 3.88% |
Expected dividend payment | — | — |
Expected forfeiture | None | None |
Fair value per subscription right | 0.87 | 0.45 |
2024 | 2023 | |||
Weighted | Weighted | |||
Average | Average | |||
Number of | Exercise | Number of | Exercise | |
Subscription | Price | Subscription | Price | |
Rights | (NOK) | Rights | (NOK) | |
Outstanding as of January 1 | 94,834,661 | 1.42 | 81,106,631 | 1.74 |
Consolidated 5:1 record date January 10 | (75,867,729) | 7.10 | ||
Granted | 15,383,130 | 1.21 | 22,475,200 | 0.49 |
Exercised | (532,572) | 0.75 | (824,021) | 0.15 |
Terminated | (10,158,799) | 6.46 | (7,327,449) | 1.84 |
Expired | (1,088,826) | 9.48 | (595,700) | 4.97 |
Outstanding as of December 31 | 22,569,865 | 3.41 | 94,834,661 | 1.42 |
Subscription rights exercisable as of December 31 | 5,451,280 | 7.81 | 50,694,011 | 1.67 |
| 2024 | 2023 | ||||
Weighted | W. average | Weighted | W. average | ||
Number of | average | FMV of | Number of | average | FMV of |
subscription | exercise | share at | subscription | exercise | share at |
rights | price | exercise | rights | price | exercise |
532,572 | 0.75 | 1.77 | 824,021 | 0.15 | 1.57 |
| December 31, 2024 | |||||||
| Outstanding Subscription Rights | Vested (Exercisable) Subscription Rights | ||||||
Weighted | |||||||
Weighted | Weighted | Average | Weighted | Weighted | |||
Number of | Average | Average | Remaining | Number of | Average | Average | |
Exercise | Subscription | Exercise | Remaining | Time to | Vested | Exercise | Remaining |
price (in | Rights | Price | Term | Vest | Subscription | Price | Term |
NOK) | Outstanding | (NOK) | (Years) | (Years) | Rights | (NOK) | (Years) |
0.00 - 0.49 | 550,000 | 0.15 | 3.40 | 0.79 | - | - | - |
0.50 - 0.99 | 2,651,200 | 0.85 | 3.88 | 1.25 | 623,100 | 0.75 | 3.24 |
1.00 - 1.49 | 12,020,680 | 1.45 | 4.40 | 1.29 | - | - | - |
1.50 - 1.99 | 40,900 | 1.80 | 3.40 | 1.79 | - | - | - |
2.00 - 2.49 | 25,000 | 2.30 | 3.40 | - | 25,000 | 2.30 | 3.40 |
2.50 - 2.99 | - | - | - | - | - | - | - |
3.00 - 4.99 | 1,742,929 | 3.51 | 3.25 | 1.07 | 482,959 | 3.50 | 3.26 |
5.00 - 9.99 | 5,539,156 | 9.21 | 1.23 | 0.18 | 4,320,221 | 9.34 | 1.06 |
Total | 22,569,865 | 3.41 | 3.44 | 0.98 | 5,451,280 | 7.81 | 1.51 |
| December 31, 2023 | |||||||
| Outstanding Subscription Rights | Vested (Exercisable) Subscription Rights | ||||||
Weighted | |||||||
Weighted | Weighted | Average | Weighted | Weighted | |||
Number of | Average | Average | Remaining | Number of | Average | Average | |
Exercise | Subscription | Exercise | Remaining | Time to | Vested | Exercise | Remaining |
price (in | Rights | Price | Term | Vest | Subscription | Price | Term |
NOK) | Outstanding | (NOK) | (Years) | (Years) | Rights | (NOK) | (Years) |
0.00 - 0.49 | 11,663,861 | 0.16 | 3.38 | 1.08 | 2,662,861 | 0.15 | 0.36 |
0.50 - 0.99 | 13,755,300 | 0.70 | 4.11 | 1.98 | 420,800 | 0.71 | 0.36 |
1.00 - 1.49 | 15,749,000 | 1.13 | 2.29 | 1.35 | 6,750,350 | 1.12 | 1.51 |
1.50 - 1.99 | 32,657,600 | 1.70 | 1.16 | 0.66 | 31,666,100 | 1.70 | 1.15 |
2.00 - 2.49 | 15,545,600 | 2.28 | 2.37 | 1.01 | 6,450,400 | 2.33 | 2.37 |
2.50 - 2.99 | 4,864,000 | 2.65 | 2.37 | 1.29 | 2,432,000 | 2.65 | 2.37 |
3.00 - 4.99 | 599,300 | 3.12 | 1.33 | 0.54 | 311,500 | 3.15 | 1.30 |
5.00 - 9.99 | — | — | — | — | — | — | — |
Total | 94,834,661 | 1.43 | 2.31 | 1.39 | 50,694,011 | 1.67 | 1.37 |
ESPP cost calculation parameters | September 1, 2024 | March 1, 2024 | September 1, 2023 |
Expected contribution amount (NOK 1,000) | — | — | 532 |
Share price on start date (NOK per share) | 0.64 | ||
Share price volatility | 59% | ||
Risk-free interest rate | 4.24% | ||
Expected dividend payment | — | ||
Expected number of shares | 972,698 | ||
Share-based compensation cost per expected share | 0.23 |
Year ended December 31, 2024 | |||
Cash | Share-based | ||
Amounts in $1000 | Compensation | Compensation | Total |
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 |
| Year ended December 31, 2023 | ||||
Cash | Share-based | |||
Amounts in $1000 | Compensation | Compensation | Total | |
Lawrence John Ciaccia, chair (1) | $ 62 | $ 62 | ||
Deborah Davis | 50 | 50 | ||
Hanne Høvding (2) | 40 | 40 | ||
Annika Olsson | 48 | 48 | ||
Morten Opstad (3) | 48 | 48 | ||
Thomas M. Quindlen (4) | 50 | 50 | ||
Stephen Andrew Skaggs | 57 | 57 | ||
Total | $ 355 | $ — | $ 355 | |
| Number outstanding as of December 31, | ||||
Expiration | Exercise | |||
Grant date | Date | price (NOK) | 2024 | 2023 |
June 17, 2020 | May 15, 2025 | 8.55 | 120,000 | 120,000 |
Year ended December 31, | ||
Amounts in $1000 | 2024 | 2023 |
Sales and marketing activities | $ 2,831 | $ 3,509 |
Legal, audit, accounting and other services | 1,385 | 1,894 |
IT expenses | 730 | 1,705 |
Travel expenses | 26 | 253 |
Other operating expenses | 2,318 | 1,383 |
Total other operating expenses | ||
$ 7,289 | $ 8,743 | |
