Note 19 - Adoption of U.S. GAAP - Accounting Standards Update and Change in Accounting Principle (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 9 Months Ended | 12 Months Ended | | | |
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Jun. 30, 2023 | Jun. 30, 2022 | Dec. 31, 2019 |
Revenue | | $ 1,196 | $ 2,158 | $ 4,380 | $ 4,546 | $ 6,012 | | $ 4,247 | | $ 0 | | | | |
Cost of sales | | 1,046 | 969 | 3,159 | 2,298 | 3,284 | | 1,876 | | 0 | | | | |
General administrative expenses | | 5,865 | 6,308 | 15,732 | 30,917 | 37,191 | | 36,640 | [1],[2] | 8,003 | [1],[2] | | | |
Research and development | | 2,169 | 3,941 | 7,996 | 9,657 | 13,055 | | 9,636 | [3] | 5,924 | [3] | | | |
Depreciation expense | | 5,420 | 4,031 | 14,030 | 10,516 | 14,326 | | 10,728 | [3] | 3,031 | [3] | | | |
Other operating expenses, net | | 4,852 | 6,992 | 17,930 | 20,728 | 29,023 | | 14,002 | | 5,449 | | | | |
Total costs and expenses | | 19,352 | 22,241 | 58,847 | 74,116 | 96,879 | | 72,882 | | 22,407 | | | | |
Operating loss | | (18,156) | (20,083) | (54,467) | (69,570) | (90,867) | | (68,635) | | (22,407) | | | | |
Finance costs, net | | 389 | 381 | 1,471 | (1,225) | (652) | | (9,738) | [2],[4] | 35 | [2],[4] | | | |
Change in fair value of financial instruments | | 1,940 | 6,270 | 7,520 | 50,866 | 58,311 | | 17,983 | [4] | 9,637 | [4] | | | |
Gain (loss) on extinguishment of debt | | | | | | 0 | | (37,216) | [4] | (9,240) | [4] | | | |
Other income (expense), net | | 2,277 | 1,592 | 4,199 | 2,111 | 1,140 | | 1,069 | [2] | 594 | [2] | | | |
Total other income (expense), net | | 4,606 | 8,243 | 13,190 | 51,752 | 58,799 | | (27,902) | | 1,026 | | | | |
Loss before income tax | | (13,550) | (11,840) | (41,277) | (17,818) | (32,068) | | (96,537) | | (21,381) | | | | |
Income tax | | 4,069 | 2,983 | 6,193 | 5,126 | 4,573 | | (232) | | 148 | | | | |
Net loss available to common stockholders | | (17,619) | (14,823) | (47,470) | (22,944) | (36,641) | | (96,305) | | (21,529) | | | | |
Foreign currency translation loss, net of tax | | (294) | (373) | (218) | (695) | (226) | | (86) | | 0 | | | | |
Comprehensive loss | | $ (17,913) | $ (15,196) | $ (47,688) | $ (23,639) | $ (36,867) | | $ (96,391) | | $ (21,529) | | | | |
Basic loss for the period attributable to common stockholders (in dollars per share) | | $ (0.2) | $ (0.17) | $ (0.53) | $ (0.28) | $ (0.44) | | $ (5.78) | [5] | $ (1.34) | [5] | | | |
Basic weighted-average common shares outstanding (in shares) | | 89,739,310 | 89,002,430 | 89,476,065 | 81,221,550 | 83,188,276 | [6] | 16,655,634 | [5],[6] | 16,029,826 | [5],[6] | | | |
Diluted loss for the period attributable to common stockholders (in dollars per share) | | $ (0.2) | $ (0.37) | $ (0.53) | $ (0.5) | $ (0.66) | | $ (5.78) | [5] | $ (1.34) | [5] | | | |
Diluted weighted-average common shares outstanding (in shares) | | 89,739,310 | 90,413,087 | 89,476,065 | 82,632,207 | 83,798,149 | | 16,655,634 | [5] | 16,029,826 | [5] | | | |
Cash and cash equivalents | | $ 30,971 | | $ 30,971 | | $ 76,528 | | $ 8,533 | | | | | | |
Accounts receivable, net of allowance of $3,317 and $3,237, respectively | | 1,718 | | 1,718 | | 1,388 | | 1,196 | | | | | | |
Prepaid expenses and other current assets | | 3,245 | | 3,245 | | 3,198 | | 2,695 | | | | | | |
Total current assets | | 35,934 | | 35,934 | | 81,240 | | 12,424 | | | | | | |
Property and equipment, net | | 42,728 | | 42,728 | | 47,981 | | 32,530 | | | | | | |
Operating lease right-of-use assets | | 9,331 | | 9,331 | | 8,171 | | 2,955 | | $ 1,403 | | | | |
Deferred income tax assets | | | | | | 0 | | 1,640 | | | | | | |
Other non-current assets | | 5,349 | | 5,349 | | 6,463 | | 369 | | | | | | |
Total assets | | 93,342 | | 93,342 | | 143,855 | | 49,918 | | | | | | |
Accounts payable | | | | | | 9,850 | | 6,650 | | | | | | |
Debt | | | | | | 0 | | 108,473 | | | | | | |
Warrant liabilities | | 1,945 | | 1,945 | | 8,335 | | 143,237 | | | | | | |
Operating lease liabilities | | 2,034 | | 2,034 | | 2,176 | | 985 | | | | | | |
Contract liabilities | | 3,286 | | 3,286 | | 1,941 | | 935 | | | | | | |
Accrued expenses and other liabilities | | 7,481 | | 7,481 | | 6,417 | | 23,435 | | | | | | |
Total current liabilities | | 21,461 | | 21,461 | | 30,072 | | 283,715 | | | | | | |
Operating lease liabilities | | 7,641 | | 7,641 | | 6,063 | | 2,083 | | | | | | |
Contract liabilities | | 1,000 | | 1,000 | | 1,000 | | 1,000 | | | | | | |
Other non-current liabilities | | 499 | | 499 | | 522 | | 2,552 | | | | | | |
Total liabilities | | 30,601 | | 30,601 | | 37,657 | | 289,350 | | | | | | |
Redeemable preferred stock | | | | | | 0 | | 21,306 | | | | | | |
Treasury stock, at cost: 516,123 shares at September 30, 2023, and 516,123 shares at December 31, 2022 | | (8,603) | | (8,603) | | (8,603) | | (170,949) | | | | | | |
Additional paid-in capital | | 342,159 | | 342,159 | | 337,928 | | 96,471 | | | | | | |
Accumulated other comprehensive loss | | (530) | | (530) | | (312) | | (86) | | | | | | |
Accumulated deficit | | (270,285) | | (270,285) | | (222,815) | | (186,174) | | | | | | |
Total stockholders’ equity (deficit) | | 62,741 | $ 118,129 | 62,741 | $ 118,129 | 106,198 | | (260,738) | | (25,828) | | $ 79,245 | $ 132,000 | $ (5,449) |
Total liabilities, redeemable preferred stock and stockholders’ equity (deficit) | | 93,342 | | 93,342 | | 143,855 | | 49,918 | | | | | | |
Research and development | | 2,169 | 3,941 | 7,996 | 9,657 | 13,055 | | 9,636 | [3] | 5,924 | [3] | | | |
Other operating expenses | | 4,852 | 6,992 | 17,930 | 20,728 | 29,023 | | 14,002 | | 5,449 | | | | |
Increase (decrease) to loss before income tax | | (13,550) | (11,840) | (41,277) | (17,818) | (32,068) | | (96,537) | | (21,381) | | | | |
Research and development | | 2,169 | 3,941 | 7,996 | 9,657 | 13,055 | | 9,636 | [3] | 5,924 | [3] | | | |
Depreciation expense | | 5,420 | 4,031 | 14,030 | 10,516 | 14,326 | | 10,728 | [3] | 3,031 | [3] | | | |
Other operating expenses | | 4,852 | 6,992 | 17,930 | 20,728 | 29,023 | | 14,002 | | 5,449 | | | | |
Loss before income tax | | (13,550) | (11,840) | (41,277) | (17,818) | (32,068) | | (96,537) | | (21,381) | | | | |
General and administrative expenses | | 5,865 | 6,308 | 15,732 | 30,917 | 37,191 | | 36,640 | [1],[2] | 8,003 | [1],[2] | | | |
Finance costs, net | | 389 | 381 | 1,471 | (1,225) | (652) | | (9,738) | [2],[4] | 35 | [2],[4] | | | |
Other income, net | | 2,277 | 1,592 | 4,199 | 2,111 | 1,140 | | 1,069 | [2] | 594 | [2] | | | |
Operating lease liabilities | | | | | | 8,239 | | 3,068 | | 1,415 | | | | |
Total non-current | | 7,641 | | 7,641 | | 6,063 | | 2,083 | | | | | | |
Change in fair value of financial instruments | | 1,940 | 6,270 | 7,520 | 50,866 | 58,311 | | 17,983 | [4] | 9,637 | [4] | | | |
Loss on extinguishment of debt | | | | | | 0 | | (37,216) | [4] | (9,240) | [4] | | | |
Net loss | | $ (17,619) | $ (14,823) | $ (47,470) | $ (22,944) | $ (36,641) | | $ (96,305) | | $ (21,529) | | | | |
Basic weighted-average common shares outstanding (in shares) | | 89,739,310 | 89,002,430 | 89,476,065 | 81,221,550 | 83,188,276 | [6] | 16,655,634 | [5],[6] | 16,029,826 | [5],[6] | | | |
Basic loss per share for the period attributable to common stockholders (in dollars per share) | | $ (0.2) | $ (0.17) | $ (0.53) | $ (0.28) | $ (0.44) | | $ (5.78) | [5] | $ (1.34) | [5] | | | |
Dilutive numerator | | $ (17,619) | $ (33,458) | $ (47,470) | $ (41,579) | $ (55,276) | | $ (96,305) | | $ (21,529) | | | | |
Diluted loss per share for the period attributable to common stockholders (in dollars per share) | | $ (0.2) | $ (0.37) | $ (0.53) | $ (0.5) | $ (0.66) | | $ (5.78) | [5] | $ (1.34) | [5] | | | |
Previously Reported [Member] | | | | | | | | | | | | | | |
Revenue | | | | | | | | $ 4,247 | | $ 0 | | | | |
Cost of sales | | | | | | | | 1,876 | | 0 | | | | |
General administrative expenses | [1],[2] | | | | | | | 36,649 | | 8,127 | | | | |
Research and development | [3] | | | | | | | 9,640 | | 5,878 | | | | |
Depreciation expense | [3] | | | | | | | 10,825 | | 3,182 | | | | |
Other operating expenses, net | | | | | | | | 14,002 | | 5,476 | | | | |
Total costs and expenses | | | | | | | | 72,992 | | 22,663 | | | | |
Operating loss | | | | | | | | (68,745) | | (22,663) | | | | |
Finance costs, net | [2],[4] | | | | | | | (11,769) | | (22) | | | | |
Change in fair value of financial instruments | [4] | | | | | | | (42,102) | | (84,224) | | | | |
Gain (loss) on extinguishment of debt | [4] | | | | | | | 3,576 | | (7,466) | | | | |
Other income (expense), net | [2] | | | | | | | 1,067 | | 597 | | | | |
Total other income (expense), net | | | | | | | | (49,228) | | (91,115) | | | | |
Loss before income tax | | | | | | | | (117,973) | | (113,778) | | | | |
Income tax | | | | | | | | (232) | | 148 | | | | |
Net loss available to common stockholders | | | | | | | | (117,741) | | (113,926) | | | | |
Foreign currency translation loss, net of tax | | | | | | | | (86) | | 0 | | | | |
Comprehensive loss | | | | | | | | $ (117,827) | | $ (113,926) | | | | |
Basic loss for the period attributable to common stockholders (in dollars per share) | [5] | | | | | | | $ (7.07) | | $ (7.11) | | | | |
Basic weighted-average common shares outstanding (in shares) | [5] | | | | | | | 16,655,634 | | 16,029,826 | | | | |
Diluted loss for the period attributable to common stockholders (in dollars per share) | [5] | | | | | | | $ (7.07) | | $ (7.11) | | | | |
Diluted weighted-average common shares outstanding (in shares) | [5] | | | | | | | 16,655,634 | | 16,029,826 | | | | |
Cash and cash equivalents | | | | | | | | $ 8,533 | | | | | | |
Accounts receivable, net of allowance of $3,317 and $3,237, respectively | | | | | | | | 1,196 | | | | | | |
Prepaid expenses and other current assets | | | | | | | | 2,695 | | | | | | |
Total current assets | | | | | | | | 12,424 | | | | | | |
Property and equipment, net | | | | | | | | 33,586 | | | | | | |
Operating lease right-of-use assets | | | | | | | | 2,663 | | | | | | |
Deferred income tax assets | | | | | | | | 1,640 | | | | | | |
Other non-current assets | | | | | | | | 369 | | | | | | |
Total assets | | | | | | | | 50,682 | | | | | | |
Accounts payable | | | | | | | | 6,650 | | | | | | |
Debt | | | | | | | | 246,189 | | | | | | |
Warrant liabilities | | | | | | | | 0 | | | | | | |
Operating lease liabilities | | | | | | | | 891 | | | | | | |
Contract liabilities | | | | | | | | 935 | | | | | | |
Accrued expenses and other liabilities | | | | | | | | 23,435 | | | | | | |
Total current liabilities | | | | | | | | 278,100 | | | | | | |
Operating lease liabilities | | | | | | | | 1,908 | | | | | | |
Contract liabilities | | | | | | | | 1,000 | | | | | | |
Other non-current liabilities | | | | | | | | 2,552 | | | | | | |
Total liabilities | | | | | | | | 283,560 | | | | | | |
Redeemable preferred stock | | | | | | | | 0 | | | | | | |
Treasury stock, at cost: 516,123 shares at September 30, 2023, and 516,123 shares at December 31, 2022 | | | | | | | | (170,949) | | | | | | |
Additional paid-in capital | | | | | | | | 235,909 | | | | | | |
Accumulated other comprehensive loss | | | | | | | | (86) | | | | | | |
Accumulated deficit | | | | | | | | (297,752) | | | | | | |
Total stockholders’ equity (deficit) | | | | | | | | (232,878) | | | | | | |
Total liabilities, redeemable preferred stock and stockholders’ equity (deficit) | | | | | | | | 50,682 | | | | | | |
Research and development | [3] | | | | | | | 9,640 | | $ 5,878 | | | | |
Other operating expenses | | | | | | | | 14,002 | | 5,476 | | | | |
Increase (decrease) to loss before income tax | | | | | | | | (117,973) | | (113,778) | | | | |
Research and development | [3] | | | | | | | 9,640 | | 5,878 | | | | |
Depreciation expense | [3] | | | | | | | 10,825 | | 3,182 | | | | |
Other operating expenses | | | | | | | | 14,002 | | 5,476 | | | | |
Loss before income tax | | | | | | | | (117,973) | | (113,778) | | | | |
General and administrative expenses | [1],[2] | | | | | | | 36,649 | | 8,127 | | | | |
Finance costs, net | [2],[4] | | | | | | | (11,769) | | (22) | | | | |
Other income, net | [2] | | | | | | | 1,067 | | 597 | | | | |
Total non-current | | | | | | | | 1,908 | | | | | | |
Change in fair value of financial instruments | [4] | | | | | | | (42,102) | | (84,224) | | | | |
Loss on extinguishment of debt | [4] | | | | | | | 3,576 | | (7,466) | | | | |
Net loss | | | | | | | | $ (117,741) | | $ (113,926) | | | | |
Basic weighted-average common shares outstanding (in shares) | [5] | | | | | | | 16,655,634 | | 16,029,826 | | | | |
Basic loss per share for the period attributable to common stockholders (in dollars per share) | [5] | | | | | | | $ (7.07) | | $ (7.11) | | | | |
Diluted loss per share for the period attributable to common stockholders (in dollars per share) | [5] | | | | | | | $ (7.07) | | $ (7.11) | | | | |
Revision of Prior Period, Adjustment [Member] | | | | | | | | | | | | | | |
Revenue | | | | | | | | $ 0 | | $ 0 | | | | |
Cost of sales | | | | | | | | 0 | | 0 | | | | |
General administrative expenses | [1],[2] | | | | | | | (9) | | (124) | | | | |
Research and development | [3] | | | | | | | (4) | | 46 | | | | |
Depreciation expense | [3] | | | | | | | (97) | | (151) | | | | |
Other operating expenses, net | | | | | | | | 0 | | (27) | | | | |
Total costs and expenses | | | | | | | | (110) | | (256) | | | | |
Operating loss | | | | | | | | 110 | | 256 | | | | |
Finance costs, net | [2],[4] | | | | | | | 2,031 | | 57 | | | | |
Change in fair value of financial instruments | [4] | | | | | | | 60,085 | | 93,861 | | | | |
Gain (loss) on extinguishment of debt | [4] | | | | | | | (40,792) | | (1,774) | | | | |
Other income (expense), net | [2] | | | | | | | 2 | | (3) | | | | |
Total other income (expense), net | | | | | | | | 21,326 | | 92,141 | | | | |
Loss before income tax | | | | | | | | 21,436 | | 92,397 | | | | |
Income tax | | | | | | | | 0 | | 0 | | | | |
Net loss available to common stockholders | | | | | | | | 21,436 | | 92,397 | | | | |
Foreign currency translation loss, net of tax | | | | | | | | 0 | | 0 | | | | |
Comprehensive loss | | | | | | | | $ 21,436 | | $ 92,397 | | | | |
Basic loss for the period attributable to common stockholders (in dollars per share) | [5] | | | | | | | $ 1.29 | | $ 5.76 | | | | |
Basic weighted-average common shares outstanding (in shares) | [5] | | | | | | | 0 | | 0 | | | | |
Diluted loss for the period attributable to common stockholders (in dollars per share) | [5] | | | | | | | $ 1.29 | | $ 5.76 | | | | |
Diluted weighted-average common shares outstanding (in shares) | [5] | | | | | | | 0 | | 0 | | | | |
Cash and cash equivalents | | | | | | | | $ 0 | | | | | | |
Accounts receivable, net of allowance of $3,317 and $3,237, respectively | | | | | | | | 0 | | | | | | |
Prepaid expenses and other current assets | | | | | | | | 0 | | | | | | |
Total current assets | | | | | | | | 0 | | | | | | |
Property and equipment, net | | | | | | | | (1,056) | | | | | | |
Operating lease right-of-use assets | | | | | | | | 292 | | | | | | |
Deferred income tax assets | | | | | | | | 0 | | | | | | |
Other non-current assets | | | | | | | | 0 | | | | | | |
Total assets | | | | | | | | (764) | | | | | | |
Accounts payable | | | | | | | | 0 | | | | | | |
Debt | | | | | | | | (137,716) | | | | | | |
Warrant liabilities | | | | | | | | 143,237 | | | | | | |
Operating lease liabilities | | | | | | | | 94 | | | | | | |
Contract liabilities | | | | | | | | 0 | | | | | | |
Accrued expenses and other liabilities | | | | | | | | 0 | | | | | | |
Total current liabilities | | | | | | | | 5,615 | | | | | | |
Operating lease liabilities | | | | | | | | 175 | | | | | | |
Contract liabilities | | | | | | | | 0 | | | | | | |
Other non-current liabilities | | | | | | | | 0 | | | | | | |
Total liabilities | | | | | | | | 5,790 | | | | | | |
Redeemable preferred stock | | | | | | | | 21,306 | | | | | | |
Treasury stock, at cost: 516,123 shares at September 30, 2023, and 516,123 shares at December 31, 2022 | | | | | | | | 0 | | | | | | |
Additional paid-in capital | | | | | | | | (139,438) | | | | | | |
Accumulated other comprehensive loss | | | | | | | | 0 | | | | | | |
Accumulated deficit | | | | | | | | 111,578 | | | | | | |
Total stockholders’ equity (deficit) | | | | | | | | (27,860) | | | | | | |
Total liabilities, redeemable preferred stock and stockholders’ equity (deficit) | | | | | | | | (764) | | | | | | |
Research and development | [3] | | | | | | | (4) | | $ 46 | | | | |
Other operating expenses | | | | | | | | 0 | | (27) | | | | |
Increase (decrease) to loss before income tax | | | | | | | | 21,436 | | 92,397 | | | | |
Research and development | [3] | | | | | | | (4) | | 46 | | | | |
Depreciation expense | [3] | | | | | | | (97) | | (151) | | | | |
Other operating expenses | | | | | | | | 0 | | (27) | | | | |
Loss before income tax | | | | | | | | 21,436 | | 92,397 | | | | |
General and administrative expenses | [1],[2] | | | | | | | (9) | | (124) | | | | |
Finance costs, net | [2],[4] | | | | | | | 2,031 | | 57 | | | | |
Other income, net | [2] | | | | | | | 2 | | (3) | | | | |
Total non-current | | | | | | | | 175 | | | | | | |
Change in fair value of financial instruments | [4] | | | | | | | 60,085 | | 93,861 | | | | |
Loss on extinguishment of debt | [4] | | | | | | | (40,792) | | (1,774) | | | | |
Net loss | | | | | | | | $ 21,436 | | $ 92,397 | | | | |
Basic weighted-average common shares outstanding (in shares) | [5] | | | | | | | 0 | | 0 | | | | |
Basic loss per share for the period attributable to common stockholders (in dollars per share) | [5] | | | | | | | $ 1.29 | | $ 5.76 | | | | |
Diluted loss per share for the period attributable to common stockholders (in dollars per share) | [5] | | | | | | | $ 1.29 | | $ 5.76 | | | | |
Revision of Prior Period, Adjustment [Member] | I F R S Impact on Share Based Compensation [Member] | | | | | | | | | | | | | | |
Research and development | | | | | | | | $ 0 | | $ (89) | | | | |
Other operating expenses, net | | | | | | | | 0 | | (27) | | | | |
Loss before income tax | | | | | | | | (80) | | (252) | | | | |
Additional paid-in capital | | | | | | | | 542 | | | | | | |
Accumulated deficit | | | | | | | | (542) | | | | | | |
Total liabilities, redeemable preferred stock and stockholders’ equity (deficit) | | | | | | | | 0 | | | | | | |
General and administrative expenses | | | | | | | | (80) | | (136) | | | | |
Research and development | | | | | | | | 0 | | (89) | | | | |
Other operating expenses | | | | | | | | 0 | | (27) | | | | |
Increase (decrease) to loss before income tax | | | | | | | | (80) | | (252) | | | | |
Research and development | | | | | | | | 0 | | (89) | | | | |
Other operating expenses | | | | | | | | 0 | | (27) | | | | |
Loss before income tax | | | | | | | | (80) | | (252) | | | | |
Revision of Prior Period, Adjustment [Member] | I F R S Impact on Research and Development [Member] | | | | | | | | | | | | | | |
Research and development | | | | | | | | (4) | | 135 | | | | |
Depreciation expense | | | | | | | | (97) | | (151) | | | | |
Other operating expenses, net | | | | | | | | 0 | | 0 | | | | |
Loss before income tax | | | | | | | | (101) | | (16) | | | | |
Property and equipment, net | | | | | | | | (1,056) | | | | | | |
Total assets | | | | | | | | (1,056) | | | | | | |
Accumulated deficit | | | | | | | | (1,056) | | | | | | |
Total liabilities, redeemable preferred stock and stockholders’ equity (deficit) | | | | | | | | (1,056) | | | | | | |
Research and development | | | | | | | | (4) | | 135 | | | | |
Other operating expenses | | | | | | | | 0 | | 0 | | | | |
Increase (decrease) to loss before income tax | | | | | | | | (101) | | (16) | | | | |
Research and development | | | | | | | | (4) | | 135 | | | | |
Depreciation expense | | | | | | | | (97) | | (151) | | | | |
Other operating expenses | | | | | | | | 0 | | 0 | | | | |
Loss before income tax | | | | | | | | (101) | | (16) | | | | |
Revision of Prior Period, Adjustment [Member] | I F R S Impact on Leases [Member] | | | | | | | | | | | | | | |
General administrative expenses | | | | | | | | 71 | | 12 | | | | |
Finance costs, net | | | | | | | | (49) | | (57) | | | | |
Other income (expense), net | | | | | | | | (2) | | 3 | | | | |
Loss before income tax | | | | | | | | 20 | | (42) | | | | |
Operating lease right-of-use assets | | | | | | | | 292 | | | | | | |
Total assets | | | | | | | | 292 | | | | | | |
Operating lease liabilities | | | | | | | | 175 | | | | | | |
Accumulated deficit | | | | | | | | 23 | | | | | | |
Total liabilities, redeemable preferred stock and stockholders’ equity (deficit) | | | | | | | | 292 | | | | | | |
Increase (decrease) to loss before income tax | | | | | | | | 20 | | (42) | | | | |
Loss before income tax | | | | | | | | 20 | | (42) | | | | |
General and administrative expenses | | | | | | | | 71 | | 12 | | | | |
Finance costs, net | | | | | | | | (49) | | (57) | | | | |
Other income, net | | | | | | | | (2) | | 3 | | | | |
Operating lease liabilities | | | | | | | | 94 | | | | | | |
Total non-current | | | | | | | | 175 | | | | | | |
Revision of Prior Period, Adjustment [Member] | I F R S Impact on Financial Instruments [Member] | | | | | | | | | | | | | | |
Finance costs, net | | | | | | | | (1,982) | | 0 | | | | |
Change in fair value of financial instruments | | | | | | | | (60,085) | | (93,861) | | | | |
Gain (loss) on extinguishment of debt | | | | | | | | 40,792 | | 1,774 | | | | |
Loss before income tax | | | | | | | | (21,275) | | (92,087) | | | | |
Debt | | | | | | | | (137,716) | | | | | | |
Warrant liabilities | | | | | | | | 143,237 | | | | | | |
Redeemable preferred stock | | | | | | | | 21,306 | | | | | | |
Additional paid-in capital | | | | | | | | (139,980) | | | | | | |
Accumulated deficit | | | | | | | | 113,153 | | | | | | |
Total liabilities, redeemable preferred stock and stockholders’ equity (deficit) | | | | | | | | 0 | | | | | | |
Increase (decrease) to loss before income tax | | | | | | | | (21,275) | | (92,087) | | | | |
Loss before income tax | | | | | | | | (21,275) | | (92,087) | | | | |
Finance costs, net | | | | | | | | (1,982) | | 0 | | | | |
Change in fair value of financial instruments | | | | | | | | (60,085) | | (93,861) | | | | |
Loss on extinguishment of debt | | | | | | | | 40,792 | | 1,774 | | | | |
Revision of Prior Period, Adjustment [Member] | I F R S Impact on Earnings Per Share [Member] | | | | | | | | | | | | | | |
Net loss available to common stockholders | | | | | | | | $ (96,305) | | $ (21,529) | | | | |
Basic loss for the period attributable to common stockholders (in dollars per share) | | | | | | | | $ (5.78) | | $ (1.34) | | | | |
Basic weighted-average common shares outstanding (in shares) | | | | | | | | 16,655,634 | | 16,029,826 | | | | |
Diluted loss for the period attributable to common stockholders (in dollars per share) | | | | | | | | $ (5.78) | | $ (1.34) | | | | |
Net loss | | | | | | | | $ (96,305) | | $ (21,529) | | | | |
Basic weighted-average common shares outstanding (in shares) | | | | | | | | 16,655,634 | | 16,029,826 | | | | |
Basic loss per share for the period attributable to common stockholders (in dollars per share) | | | | | | | | $ (5.78) | | $ (1.34) | | | | |
Dilutive numerator | | | | | | | | $ (96,305) | | $ (21,529) | | | | |
Diluted weighted-average common shares outstanding (in shares) | | | | | | | | 16,655,634 | | 16,029,826 | | | | |
Diluted loss per share for the period attributable to common stockholders (in dollars per share) | | | | | | | | $ (5.78) | | $ (1.34) | | | | |
| |
[1]Certain awards granted by us have a service inception date preceding the grant date. Under IFRS, this resulted in the recognition of stock-based compensation expense prior to the grant date. Under U.S. GAAP, the stock-based compensation expense shall not be recognized until authorization at the grant date.[2]Under IFRS, all recognized leases are accounted for similarly to finance leases. Under U.S. GAAP, there is a dual classification on-balance sheet lease accounting model for lessees: finance and operating leases. Operating leases create a straight-line expense, and no interest expense is recognized on the lease liability.[3]Under IFRS, certain development expenditures may be capitalized. Under U.S. GAAP, all of our costs relating to R&D activities are expensed as incurred.[4]Under IFRS, the redeemable Series X preferred shares and convertible notes contained conversion features that resulted in a bifurcated derivative component with changes in fair value recognized as gain or (loss). Under U.S. GAAP, the conversion features did not result in a material bifurcated embedded derivative, resulting in the elimination of the change in fair value of financial instruments, reduction in interest expense and preferred dividends expense, and increase in the gain (loss) on extinguishment of debt.
Under IFRS, it was determined that the redeemable Series X preferred shares should be classified as a liability since there is a contractual obligation to deliver cash or another financial asset and certain conversion events being beyond our control. Under U.S. GAAP, it was determined that the redeemable Series X preferred shares should be classified as mezzanine equity since the shares are redeemable based on events outside of our control.
Under IFRS, it was determined that the Columbia Warrant should be classified as equity since settlement would only occur by exchanging a fixed amount of cash for a fixed number of our own equity instruments. Changes in fair value are not recognized. Under U.S. GAAP, it was determined that the Columbia Warrant should be classified as a liability since the number and type of shares received could be different pre- and post- Merger. The Columbia Warrant is recorded at fair value with changes recognized in the Consolidated Statement of Operations and Comprehensive Loss.
Additionally, the resulting gain (loss) on extinguishment of the amended convertible notes differed under IFRS versus U.S. GAAP.[5]The change in net loss in the adoption of U.S. GAAP as described in items a-d above impacted net loss per share as follows:[6]After applying the 3.3028 Exchange Ratio as described in Note 4 (Reverse Recapitalization). | |