| |
British Columbia
(State or other jurisdiction of
incorporation or organization) |
| |
3812
(Primary Standard Industrial
Classification Code Number) |
| |
83-0954794
(I.R.S. Employer
Identification No.) |
|
| |
Copies to:
|
| ||||||
| |
Stephen Older
Barlow Mann Carly Ginley McGuireWoods LLP 1251 6th Avenue, 20th Floor New York, New York 10020 (212) 548-2100 |
| |
Desmond Balakrishnan
McMillan LLP Royal Centre 1055 W Georgia St #1500 Vancouver, BC V6E 4N7, Canada (604) 689-9111 |
| |
Steven Skolnick
Tracy Buffer Lowenstein Sandler LLP 1251 Avenue of the Americas New York, New York 10020 (646) 414-6947 |
|
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 17 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | | |
| | | | | | 57 | | | |
| | | | | | 77 | | | |
| | | | | | 97 | | | |
| | | | | | 104 | | | |
| | | | | | 112 | | | |
| | | | | | 113 | | | |
| | | | | | 114 | | | |
| | | | | | 116 | | | |
| | | | | | 123 | | | |
| | | | | | 125 | | | |
| | | | | | 131 | | | |
| | | | | | 138 | | | |
| | | | | | 140 | | | |
| | | | | | 140 | | | |
| | | | | | 140 | | | |
| | | | | | 140 | | | |
| | | | | | F-1 | | |
| | | |
Nine months ended
September 30, 2025 (C$) |
| |
Year ended
December 31, 2024 (C$) |
| |
Year ended
December 31, 2023 (C$) |
| |||||||||
|
As of end of period
|
| | | | 1.3921 | | | | | | 1.4389 | | | | | | 1.3226 | | |
|
Low for the period
|
| | | | 1.3575 | | | | | | 1.3316 | | | | | | 1.3128 | | |
|
High for the period
|
| | | | 1.3941 | | | | | | 1.4416 | | | | | | 1.3875 | | |
|
Average rate for the period
|
| | | | 1.3773 | | | | | | 1.3698 | | | | | | 1.3497 | | |
| | | |
Years ended December 31,
(Audited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2024
US$ |
| |
2023
US$ |
| ||||||
| Revenue | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 1,013,546 | | | | | | 120,000 | | |
|
Contract revenue
|
| | | | 1,425,000 | | | | | | 1,372,557 | | |
|
Total revenue
|
| | | | 2,438,546 | | | | | | 1,492,557 | | |
| Cost of revenue | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,033,498 | | | | | | 1,546,040 | | |
|
Contract cost of revenue
|
| | | | 2,081,971 | | | | | | 1,163,211 | | |
|
Total cost of revenue
|
| | | | 4,115,469 | | | | | | 2,709,251 | | |
|
Gross loss
|
| | | | (1,676,923) | | | | | | (1,216,694) | | |
|
Engineering, Research and Development and General and Administrative Expenses
|
| | | | 5,756,941 | | | | | | 7,890,649 | | |
|
Other expenses (income)
|
| | | | 1,411,299 | | | | | | 261,700 | | |
|
Net loss
|
| | | | (8,845,163) | | | | | | (9,369,043) | | |
|
Other comprehensive loss
|
| | | | 192,175 | | | | | | 31,598 | | |
|
Total loss and comprehensive loss
|
| | | | (8,652,988) | | | | | | (9,337,445) | | |
|
Weighted average number of Common Shares outstanding – basic and diluted
|
| | | | 17,160,752 | | | | | | 12,816,531 | | |
|
Basic and diluted loss per share
|
| | | | (0.52) | | | | | | (0.73) | | |
| | | |
Nine Months Ended
September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
| Revenue | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 909,407 | | | | | | 1,447,532 | | |
|
Contract revenue
|
| | | | 854,849 | | | | | | 1,250,000 | | |
|
Total revenue
|
| | | | 1,764,256 | | | | | | 2,697,532 | | |
| Cost of revenue | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,112,884 | | | | | | 2,408,789 | | |
|
Contract cost of revenue
|
| | | | 1,493,636 | | | | | | 1,796,912 | | |
|
Total cost of revenue
|
| | | | 3,606,520 | | | | | | 4,205,701 | | |
|
Gross loss
|
| | | | (1,842,264) | | | | | | (1,508,169) | | |
|
Development and General and Administrative Expenses
|
| | | | 8,160,104 | | | | | | 4,343,864 | | |
|
Other expenses
|
| | | | 507,838 | | | | | | 577,694 | | |
| | | |
Nine Months Ended
September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Loss and Comprehensive Loss:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
|
Net loss
|
| | | | (10,510,206) | | | | | | (6,429,727) | | |
|
Other comprehensive loss
|
| | | | 112,660 | | | | | | 113,547 | | |
|
Total comprehensive loss
|
| | | | (10,397,546) | | | | | | (6,316,180) | | |
|
Weighted average number of Common Shares outstanding – basic and diluted
|
| | | | 55,564,003 | | | | | | 16,037,061 | | |
|
Basic and diluted loss per share
|
| | | | (0.19) | | | | | | (0.40) | | |
| | |||||||||||||
| | | |
Years Ended
December 31, (Audited) |
| |||||||||
|
Consolidated Statements of Cash Flows:
|
| |
2024
US$ |
| |
2023
US$ |
| ||||||
|
Cash used in operating activities
|
| | | | (6,469,264) | | | | | | (5,537,021) | | |
|
Cash used in investing activities
|
| | | | (121,217) | | | | | | (221,095) | | |
|
Cash provided by financing activities
|
| | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
| | | |
Nine months
Ended September 30, (Unaudited) |
| |||||||||
|
Consolidated Statements of Cash Flows:
|
| |
2025
US$ |
| |
2024
US$ |
| ||||||
|
Cash used in operating activities
|
| | | | (8,379,896) | | | | | | (3,072,818) | | |
|
Cash used in investing activities
|
| | | | (176,498) | | | | | | (125,206) | | |
|
Cash provided by financing activities
|
| | | | 7,931,412 | | | | | | 3,474,239 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | 112,660 | | | | | | 113,338 | | |
| | | |
As of September 30, 2025
(Unaudited) |
| ||||||
|
Consolidated Statements of Financial Position:
|
| |
Actual
US$ |
| |
As adjusted(1)
US$ |
| |||
|
Cash
|
| | | | 640,907 | | | | | |
|
Total assets
|
| | |
|
6,754,164
|
| | | | |
|
Total liabilities
|
| | |
|
8,584,552
|
| | | | |
|
Deficit
|
| | | | (56,835,418) | | | |
|
|
|
Total shareholders’ deficiency
|
| | | | (1,830,388) | | | |
|
|
| | | |
As of September 30, 2025
|
| |||||||||
| | | |
Actual
|
| |
As adjusted(1)
|
| ||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
|
Cash
|
| | | US$ | 640,907 | | | | | US$ | | | |
|
Debt:
|
| | | | | | | | | | | | |
|
Parabilis term loan
|
| | | | 2,642,526 | | | | | | | | |
|
Factoring liability
|
| | | | 797,975 | | | | | | | | |
|
Lease liabilities – current portion
|
| | | | 236,709 | | | | | | | | |
|
Lease liabilities – non-current portion
|
| | | | 345,534 | | | | | | | | |
|
Total Debt
|
| | | | 4,022,744 | | | | | | | | |
| Shareholders’ deficiency: | | | | | | | | | | | | | |
|
Share capital
|
| | | | 48,894,901 | | | | | | | | |
|
Equity reserves
|
| | | | 6,026,365 | | | | | | | | |
|
Accumulated other comprehensive loss
|
| | | | 83,764 | | | | | | | | |
|
Deficit
|
| | | | (56,835,418) | | | | | | | | |
|
Total shareholders’ deficiency
|
| | | US$ | (1,830,388) | | | | | US$ | | | |
|
Total capitalization
|
| | US$ 2,192,356 | | | | US$ | | | ||||
| |
Assumed initial public offering price per Common Share
|
| | | | | | | | | US$ | | | |
| |
Net tangible book value (deficit) per Common Share as of September 30,
2025 |
| | | US$ | (0.06) | | | | | | | | |
| |
Increase in as adjusted net tangible book value per Common Share attributable to
new investors |
| |
US$
|
| | | | | | | |||
| |
As adjusted net tangible book value per Common Share after this offering
|
| | | | | | | | | US$ | | | |
| |
Dilution per Common Share to new investors participating in this offering
|
| | | | | | | | | US$ | | | |
| | | |
Shares Issued
|
| |
Total Consideration
|
| |
Average
Price Per |
| | | | | | | |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount (US$)
|
| |
Percent
|
| |
Share (US$)
|
| | | |||||||||||||||||||
|
Existing shareholders
|
| | | | | | | | | | % | | | | | | | | | | | | % | | | | | $ | | | | | |||||
|
New investors
|
| | | | | | | | | % | | | | | | | | | | | % | | | | | $ | | | | | |||||||
|
Total
|
| | | | | | | | | | 100% | | | | | | | | | | | | 100% | | | | | $ | | | | | |||||
|
Year
|
| |
Full Time
|
| |
Part Time
|
| |
Total
|
| |||||||||
|
Fiscal year 2023
|
| | | | 24 | | | | | | 2 | | | | | | 26 | | |
|
Fiscal year 2024
|
| | | | 18 | | | | | | 0 | | | | | | 18 | | |
|
Fiscal year 2025
|
| | | | 20 | | | | | | 0 | | | | | | 20 | | |
| | | |
Nine Months Ended September 30,
|
| | | | | | | |||||||||
| | | |
2025
|
| |
2024
|
| |
Change
|
| |||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 909,407 | | | | | | 1,447,532 | | | | | | (538,125) | | |
|
Contract revenue
|
| | | | 854,849 | | | | | | 1,250,000 | | | | | | (395,151) | | |
|
Total revenue
|
| | | | 1,764,256 | | | | | | 2,697,532 | | | | | | (933,276) | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,112,884 | | | | | | 2,408,789 | | | | | | 295,905 | | |
|
Contract cost of revenue
|
| | | | 1,493,636 | | | | | | 1,796,912 | | | | | | 303,276 | | |
|
Total cost of revenue
|
| | | | 3,606,520 | | | | | | 4,205,701 | | | | | | (599,181) | | |
|
Gross loss
|
| | | | (1,842,264) | | | | | | (1,508,169) | | | | | | (334,095) | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Engineering and Research and Development
|
| | | | 2,058,666 | | | | | | 1,744,426 | | | | | | 314,237 | | |
|
General and administrative
|
| | | | 6,101,438 | | | | | | 2,599,438 | | | | | | 3,502,000 | | |
|
Total operating expenses
|
| | | | 8,160,104 | | | | | | 4,343,864 | | | | | | 3,816,240 | | |
|
Loss from operations
|
| | | | (10,002,368) | | | | | | (5,852,033) | | | | | | (4,150,335) | | |
|
Other expense (income)
|
| | | | 507,838 | | | | | | 577,694 | | | | | | (69,856) | | |
|
Net loss
|
| | | | (10,510,206) | | | | | | (6,429,727) | | | | | | (4,080,479) | | |
| | | |
Year Ended December 31,
|
| | | | | | | |||||||||
| | | |
2024
|
| |
2023
|
| |
Change
|
| |||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ revenue
|
| | | | 1,013,546 | | | | | | 120,000 | | | | | | 893,546 | | |
|
Contract revenue
|
| | | | 1,425,000 | | | | | | 1,372,557 | | | | | | 52,443 | | |
|
Total revenue
|
| | | | 2,438,546 | | | | | | 1,492,557 | | | | | | 945,989 | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE™ cost of revenue
|
| | | | 2,033,498 | | | | | | 1,546,040 | | | | | | 487,458 | | |
|
Contract cost of revenue
|
| | | | 2,081,971 | | | | | | 1,163,211 | | | | | | 918,760 | | |
|
Total cost of revenue
|
| | | | 4,115,469 | | | | | | 2,709,251 | | | | | | 1,406,218 | | |
|
Gross loss
|
| | | | (1,676,923) | | | | | | (1,216,694) | | | | | | (460,229) | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Engineering and Research and Development
|
| | | | 2,267,739 | | | | | | 4,022,458 | | | | | $ | (1,754,719) | | |
|
General and administrative
|
| | | | 3,489,202 | | | | | | 3,868,191 | | | | | | (378,989) | | |
|
Total operating expenses
|
| | | | 5,756,941 | | | | | | 7,890,649 | | | | | | (2,133,708) | | |
|
Loss from operations
|
| | | | (7,433,864) | | | | | | (9,107,343) | | | | | | 1,673,479 | | |
|
Other expense (income)
|
| | | | 1,411,299 | | | | | | 261,700 | | | | | | 1,149,599 | | |
|
Net loss
|
| | | | (8,845,163) | | | | | | (9,369,043) | | | | | $ | 523,880 | | |
| | | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | | |
US$
|
| |
US$
|
| |
US$
|
| |
US$
|
| ||||||||||||
|
Cash used in operating activities
|
| | | | (8,379,896) | | | | | | (3,072,818) | | | | | | (6,469,264) | | | | | | (5,537,021) | | |
|
Cash used in investing activities
|
| | | | (176,498) | | | | | | (125,206) | | | | | | (121,217) | | | | | | (221,095) | | |
|
Cash provided by financing activities
|
| | | | 7,931,412 | | | | | | 3,474,239 | | | | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | 112,660 | | | | | | 113,338 | | | | | | (39,008) | | | | | | 12,060 | | |
|
Net change in cash and cash equivalents
|
| | | | 640,907 | | | | | | 390,516 | | | | | | 1,153,229 | | | | | | 963 | | |
| |
Financial assets denominated in foreign currencies
|
| | | US$ | 1,370,259 | | |
| |
Financial liabilities denominated in foreign currencies
|
| | | | (882,206) | | |
| |
Net exposure
|
| | | US$ | 488,053 | | |
|
Name
|
| |
Position
|
|
| Executive Officers: | | | | |
| Jason Burinescu | | | Executive Chairman and Director | |
| William Frain | | | Chief Executive Officer and Director | |
| Bryan Cunningham | | | President | |
| Omar Garcia Abrego | | |
Chief Financial Officer and Corporate Secretary
|
|
| Independent Directors and Independent Director Nominees: | | | | |
| Arjun Grewal | | | Independent Director | |
| Linda Jacksta | | | Independent Director | |
| | | | Independent Director Nominee | |
|
Name of Beneficial Owner
|
| |
Common
Shares Held |
| |
Options
|
| |
RSUs
|
| |
Warrants
|
| |
Number of
Common Shares Beneficially Owned |
| |
Percent of
Outstanding Common Shares |
| ||||||||||||||||||
|
Jason Burinescu
|
| | | | — | | | | | | 475,000 | | | | | | — | | | | | | — | | | | | | 475,000 | | | | | | * | | |
|
Bryan Cunningham
|
| | | | 80,000 | | | | | | 137,500 | | | | | | — | | | | | | — | | | | | | 217,500 | | | | | | * | | |
|
William Frain
|
| | | | 266,133(1) | | | | | | 320,000 | | | | | | 94,975 | | | | | | 57,083 | | | | | | 738,191 | | | | | | * | | |
|
Omar Garcia Abrego
|
| | | | 129,738 | | | | | | 197,500 | | | | | | — | | | | | | — | | | | | | 327,238 | | | | | | * | | |
|
Arjun Grewal
|
| | | | — | | | | | | 95,000 | | | | | | 10,000 | | | | | | — | | | | | | 105,000 | | | | | | * | | |
|
Linda Jacksta
|
| | | | — | | | | | | 95,000 | | | | | | 10,000 | | | | | | — | | | | | | 105,000 | | | | | | * | | |
|
Total
|
| | | | 475,871 | | | | | | 1,320,000 | | | | | | 114,975 | | | | | | 57,083 | | | | | | 1,967,929 | | | | | | 2.20% | | |
|
Nature of Services
|
| |
2024 (C$)
|
| |
2023 (C$)
|
| ||||||
|
Audit Fees(1)
|
| | | | 244,693 | | | | | | 100,246 | | |
|
Audit Related Fees(2)
|
| | | | 73,201 | | | | | | 85,822 | | |
|
Tax Fees(3)
|
| | | | — | | | | | | — | | |
|
All Other Fees(4)
|
| | | | — | | | | | | — | | |
|
Total
|
| | |
|
317,894
|
| | | |
|
186,068
|
| |
|
Executive Officer and Director Compensation for 2025 Fiscal Year(1)
|
| ||||||||||||||||||||||||
|
Name and position
|
| |
Salary/Fees(2)
|
| |
Bonus(3)
|
| |
Stock
Options(4) |
| |
Total
Compensation |
| ||||||||||||
|
Jason Burinescu
Executive Chairman and Director |
| | | $ | 25,000 | | | | | | — | | | | | $ | 32,191 | | | | | $ | 129,442 | | |
|
William Frain
Chief Executive Officer and Director |
| | | $ | 278,279 | | | | | $ | 50,000 | | | | | $ | 34,337 | | | | | $ | 433,258 | | |
|
Omar Garcia Abrego
Chief Financial Officer and Corporate Secretary |
| | | $ | 189,426 | | | | | | — | | | | | $ | 51,506 | | | | | $ | 216,368 | | |
|
Arjun Grewal(3)
Director |
| | | $ | 30,000 | | | | | | — | | | | | $ | 12,876 | | | | | $ | 53,875 | | |
|
Linda Lee Jacksta(4)
Director |
| | | $ | 30,000 | | | | | | — | | | | | $ | 12,876 | | | | | $ | 53,875 | | |
|
Daryl Rebeck(5)
Former Executive Chairman |
| | | $ | 27,867 | | | | | | — | | | | | | — | | | | | $ | 27,867 | | |
|
Executive Officer and Director Outstanding Equity Awards
|
| |||||||||||||||||||||
|
Name and Position
|
| |
Type of
Award(1) |
| |
Grant
Date |
| |
Number of
Underlying Common Shares |
| |
Exercise
Price(2) (C$) |
| |
Expiration
Date |
| ||||||
|
Jason Burinescu(3)
Executive Chairman and Director |
| |
Stock Options
|
| |
07/02/2025
|
| | | | 250,000 | | | | | | 0.24 | | | |
07/02/2027
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 350,000 | | | | | | 0.80 | | | |
12/30/2029
|
| ||
|
William Frain(4)
Chief Executive Officer and Director |
| |
RSU
|
| |
10/16/2023
|
| | | | 41,850 | | | | | | n/a | | | |
10/16/2028
|
|
| |
RSU
|
| |
4/26/2022
|
| | | | 20,000 | | | | | | n/a | | | |
4/26/2027
|
| ||
| |
RSU
|
| |
6/10/2021
|
| | | | 8,125 | | | | | | n/a | | | |
6/10/2026
|
| ||
| |
RSU
|
| |
4/7/2021
|
| | | | 25,000 | | | | | | n/a | | | |
4/7/2026
|
| ||
| |
Stock Options
|
| |
9/9/2025
|
| | | | 200,000 | | | | | | 0.265 | | | |
9/9/2030
|
| ||
| |
Stock Options
|
| |
12/30/2024
|
| | | | 350,000 | | | | | | 0.80 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 20,000 | | | | | | 4.10 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 25,000 | | | | | | 5.00 | | | |
4/7/2026
|
| ||
| |
Operational
Performance Shares |
| |
n/a
|
| | | | 200,000 | | | | | | n/a | | | |
n/a
|
| ||
|
Omar Garcia Abrego(5)
Chief Financial Officer and Corporate Secretary |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 300,000 | | | | | | 0.265 | | | |
9/9/2030
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 50,000 | | | | | | 0.80 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
10/16/2023
|
| | | | 7,500 | | | | | | 1.90 | | | |
10/16/2028
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 5,000 | | | | | | 4.10 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 10,000 | | | | | | 5.00 | | | |
4/7/2026
|
| ||
|
Arjun Grewal(6)
Director |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 75,000 | | | | | | 0.265 | | | |
9/9/2030
|
|
| |
RSU
|
| |
10/16/2023
|
| | | | 10,000 | | | | | | n/a | | | |
10/16/2028
|
| ||
| |
Stock Option
|
| |
12/30/2024
|
| | | | 75,000 | | | | | | 0.80 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 7,500 | | | | | | 4.10 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 12,500 | | | | | | 5.00 | | | |
4/7/2026
|
| ||
|
Linda Lee Jacksta(7)
Director |
| |
RSU
|
| |
10/16/2023
|
| | | | 10,000 | | | | | | n/a | | | |
10/16/2028
|
|
| |
Stock Options
|
| |
9/9/2025
|
| | | | 75,000 | | | | | | 0.265 | | | |
9/9/2030
|
| ||
| |
Stock Options
|
| |
12/30/2024
|
| | | | 75,000 | | | | | | 0.80 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 7,500 | | | | | | 4.10 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
7/28/2021
|
| | | | 12,500 | | | | | | 5.50 | | | |
7/28/2026
|
| ||
|
Daryl Rebeck(8)
Former Executive Chairman |
| |
RSU
|
| |
10/16/2023
|
| | | | 30,000 | | | | | | n/a | | | |
10/16/2028
|
|
| |
RSU
|
| |
4/26/2022
|
| | | | 20,000 | | | | | | n/a | | | |
4/26/2027
|
| ||
| |
RSU
|
| |
4/7/2021
|
| | | | 25,000 | | | | | | n/a | | | |
4/7/2026
|
| ||
| |
Stock Option
|
| |
12/30/2024
|
| | | | 350,000 | | | | | | 0.80 | | | |
12/30/2029
|
| ||
| |
Stock Option
|
| |
4/26/2022
|
| | | | 20,000 | | | | | | 4.10 | | | |
4/26/2027
|
| ||
| |
Stock Option
|
| |
4/7/2021
|
| | | | 25,000 | | | | | | 5.00 | | | |
4/7/2026
|
| ||
|
Bryan Cunningham
President |
| |
Stock Options
|
| |
9/9/2025
|
| | | | 150,000 | | | | | | 0.265 | | | |
9/9/2030
|
|
| |
Stock Options
|
| |
12/30/2024
|
| | | | 125,000 | | | | | | 0.80 | | | |
12/30/2029
|
| ||
|
Plan Category
|
| |
Number of securities to
be issued upon exercise of outstanding options, deferred share units and restricted share units (a) |
| |
Weighted-average
exercise price of outstanding options, deferred share units and restricted share units (b) |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) |
|
|
Equity compensation plans approved by the securityholders – Omnibus Long-Term Incentive Plan
|
| |
Options: 4,987,500 DSUs: nil RSUs: 693,927 |
| |
Options: C$0.80 DSUs: N/A RSUs: N/A |
| |
2,853,617 combined |
|
|
Equity compensation plans not approved by the securityholders
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
|
|
Total
|
| |
Options: 4,987,500
DSUs: nil RSUs: 693,927 |
| |
Options: C$0.80
DSUs: N/A RSUs: N/A |
| |
2,853,617 combined
|
|
|
Underwriter
|
| |
Number of
Shares |
| |||
|
The Benchmark Company, LLC
|
| | | | | | |
| | | | | | | | |
|
TOTAL
|
| | | | | | |
| | | |
Total
|
| |||||||||||||||
| | | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
|
Initial public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
|
Number of Warrants
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
| 15,305,422 | | | | $ | 0.35 | | | |
July 28, 2026
|
|
|
1,782,764
|
| | | $ | 3.00 | | | |
October 5, 2026
|
|
|
60,723
|
| | | $ | 2.00 | | | |
October 5, 2026
|
|
|
2,032,312
|
| | | $ | 0.55 | | | |
December 18, 2026
|
|
| 526,566 | | | | $ | 1.51 | | | |
January 12, 2027
|
|
| 15,171 | | | | $ | 2.00 | | | |
January 12, 2027
|
|
|
100,000
|
| | | $ | 1.51 | | | |
February 5, 2027
|
|
|
909,091
|
| | | $ | 2.00 | | | |
February 28, 2027
|
|
|
212,170
|
| | | $ | 1.65 | | | |
March 20,2027
|
|
|
1,515,500
|
| | | $ | 2.05 | | | |
March 20,2027
|
|
|
19,051
|
| | | $ | 2.00 | | | |
June 27, 2027
|
|
|
465,033
|
| | | $ | 1.51 | | | |
August 13, 2027
|
|
|
144,674
|
| | | $ | 2.75 | | | |
October 27, 2027
|
|
|
958,335
|
| | | $ | 5.00 | | | |
October 27, 2027
|
|
| 7,941,671 | | | | $ | 0.30 | | | |
December 31, 2027
|
|
| 356,162 | | | | $ | 0.30 | | | |
December 31, 2027
|
|
| 3,943,207 | | | | $ | 0.30 | | | |
January 15, 2028
|
|
| 227,024 | | | | $ | 0.30 | | | |
January 15, 2028
|
|
|
Number of Options
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
|
83,000
|
| | | $ | 5.00 | | | |
April 7, 2026
|
|
| 12,500 | | | | $ | 5.50 | | | |
July 28, 2026
|
|
| 5,000 | | | | $ | 6.50 | | | |
July 28, 2026
|
|
|
42,500
|
| | | $ | 4.60 | | | |
November 1, 2026
|
|
|
10,000
|
| | | $ | 3.60 | | | |
January 14, 2027
|
|
| 50,000 | | | | $ | 0.59 | | | |
April 15, 2027
|
|
|
118,500
|
| | | $ | 4.10 | | | |
April 26, 2027
|
|
|
6,000
|
| | | $ | 2.20 | | | |
November 21, 2027
|
|
|
5,000
|
| | | $ | 1.80 | | | |
April 26, 2028
|
|
|
80,000
|
| | | $ | 1.90 | | | |
October 16, 2028
|
|
|
2,325,000
|
| | | $ | 0.80 | | | |
December 30, 2029
|
|
| 150,000 | | | | $ | 0.84 | | | |
April 30, 2030
|
|
| 250,000 | | | | $ | 0.24 | | | |
July 2, 2027
|
|
| 1,850,000 | | | | $ | 0.265 | | | |
September 9, 2030
|
|
|
Number of RSUs(1)
|
| |
Exercise
Price (C$) |
| |
Expiry Date
|
| |||
| 25,000 | | | | | N/A | | | |
April 7, 2026
|
|
| 20,875 | | | | | N/A | | | |
June 10, 2026
|
|
| 15,000 | | | | | N/A | | | |
January 14, 2027
|
|
| 10,000 | | | | | N/A | | | |
April 24, 2027
|
|
| 133,850 | | | | | N/A | | | |
October 16, 2028
|
|
| 117,500 | | | | | N/A | | | |
February 28, 2029
|
|
| 50,000 | | | | | N/A | | | |
January 1, 2029
|
|
| 321,702 | | | | | N/A | | | |
December 12, 2029
|
|
|
Item
|
| |
Amount
|
| |||
|
SEC registration fee
|
| | | US | $ | | |
|
FINRA filing fee
|
| | | US | $ | | |
|
Nasdaq listing fee
|
| | | US | $ | | |
|
Printing and engraving expenses
|
| | | US | $ | | |
|
Legal fees and expenses
|
| | | US | $ | | |
|
Accounting fees and expenses
|
| | | US | $ | | |
|
Miscellaneous expenses
|
| | | US | $ | | |
|
Total
|
| | | US | $ | | |
| | Consolidated Financial Statements for the Years Ended December 31, 2024 and 2023 | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-8 | | | |
| |
Amended and Restated Condensed Consolidated Interim Financial Statements for the Three and Nine Months Ended September 30, 2025 and 2024
|
| | | | | | |
| | | | | | F-48 | | | |
| | | | | | F-50 | | | |
| | | | | | F-51 | | | |
| | | | | | F-52 | | | |
| | | | | | F-53 | | | |
| | | | | | F-54 | | |
|
As at:
|
| |
Note
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | 1,153,229 | | | | | | 963 | | |
|
Accounts receivable, prepaids and deposits
|
| |
4
|
| | | | 1,664,376 | | | | | | 257,885 | | |
|
Inventory
|
| |
5
|
| | | | 868,314 | | | | | | 1,255,077 | | |
|
Contract costs
|
| |
16
|
| | | | 268,952 | | | | | | — | | |
|
Lease receivable
|
| |
11
|
| | | | — | | | | | | 7,048 | | |
| | | | | | | | | 3,954,871 | | | | | | 1,520,973 | | |
| Non-current assets: | | | | | | | | | | | | | | | | |
|
Property and equipment
|
| |
6
|
| | | | 759,937 | | | | | | 1,043,876 | | |
|
Intangible assets
|
| |
7
|
| | | | 2,571,693 | | | | | | 3,266,803 | | |
| | | | | | | | | 3,331,630 | | | | | | 4,310,679 | | |
|
Total assets
|
| | | | | | | 7,286,501 | | | | | | 5,831,652 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| |
18
|
| | | | 4,155,890 | | | | | | 3,862,675 | | |
|
Loans payable
|
| |
8 & 18
|
| | | | 100,907 | | | | | | 530,062 | | |
|
Parabilis term-loan
|
| |
9
|
| | | | 983,476 | | | | | | — | | |
|
Factoring liability
|
| |
10
|
| | | | 983,671 | | | | | | 1,107,347 | | |
|
Deferred revenue
|
| |
15
|
| | | | 180,000 | | | | | | 180,000 | | |
|
CEBA loan
|
| |
8
|
| | | | — | | | | | | 29,445 | | |
|
Lease liabilities
|
| |
11
|
| | | | 203,443 | | | | | | 247,412 | | |
| | | | | | | | | 6,607,387 | | | | | | 5,956,941 | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | |
|
Non-current lease liabilities
|
| |
11
|
| | | | 505,382 | | | | | | 639,173 | | |
|
Non-current Parabilis term loan
|
| |
9
|
| | | | 938,211 | | | | | | — | | |
|
Total liabilities
|
| | | | | | | 8,050,980 | | | | | | 6,596,114 | | |
| Shareholders’ deficiency | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
12
|
| | | | 40,717,157 | | | | | | 32,565,254 | | |
|
Share subscriptions received in advance
|
| |
12
|
| | | | — | | | | | | 224,915 | | |
|
Equity reserves
|
| |
13
|
| | | | 4,872,472 | | | | | | 4,146,489 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | | | | (28,896) | | | | | | (221,071) | | |
|
Deficit
|
| | | | | | | (46,325,212) | | | | | | (37,480,049) | | |
|
Total shareholders’ deficiency
|
| | | | | | | (764,479) | | | | | | (764,462) | | |
|
Total liabilities and shareholders’ deficiency
|
| | | | | | | 7,286,501 | | | | | | 5,831,652 | | |
| |
“William Frain”
Director |
| |
“Jason Burinescu”
Director |
|
| | | |
Note
|
| |
Years ended December 31,
|
| |||||||||
| |
2024
|
| |
2023
|
| |||||||||||
| | | | |
$
|
| |
$
|
| ||||||||
|
Revenue
|
| |
15 & 16
|
| | | | | | | | | | | | |
|
HEXWAVE revenue
|
| | | | | | $ | 1,013,546 | | | | | $ | 120,000 | | |
|
Contract revenue
|
| | | | | | | 1,425,000 | | | | | | 1,372,557 | | |
|
Total Revenue
|
| | | | | | | 2,438,546 | | | | | | 1,492,557 | | |
| Cost of revenue | | | | | | | | | | | | | | | | |
|
HEXWAVE cost of revenue
|
| | | | | | | 2,033,498 | | | | | | 1,546,040 | | |
|
Contract cost of revenue
|
| | | | | | | 2,081,971 | | | | | | 1,163,211 | | |
|
Total cost of revenue
|
| | | | | | | 4,115,469 | | | | | | 2,709,251 | | |
|
Gross loss
|
| | | | | | | (1,676,923) | | | | | | (1,216,694) | | |
| Engineering and Research and Development Expenses: | | | | | | | | | | | | | | | | |
|
Product development & technology costs
|
| | | | | | | 148,675 | | | | | | 370,073 | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 1,655,580 | | | | | | 2,766,601 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 98,008 | | | | | | 89,302 | | |
|
Depreciation
|
| |
6
|
| | | | 248,979 | | | | | | 526,686 | | |
|
Office, rent & administration, travel and miscellaneous
|
| | | | | | | 116,497 | | | | | | 269,796 | | |
| General & Administration Expenses | | | | | | | | | | | | | | | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 1,809,724 | | | | | | 1,482,860 | | |
|
Legal and professional fees
|
| | | | | | | 458,390 | | | | | | 299,011 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 255,220 | | | | | | 511,699 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 965,868 | | | | | | 1,574,621 | | |
| | | | | | | | | 5,756,941 | | | | | | 7,890,649 | | |
|
Operating Loss
|
| | | | | | $ | (7,433,864) | | | | | $ | (9,107,343) | | |
| Other expense (income): | | | | | | | | | | | | | | | | |
|
Other expense (income)
|
| |
12
|
| | | | 589,550 | | | | | | (3,078) | | |
|
Interest expense
|
| | | | | | | 808,989 | | | | | | 283,247 | | |
|
Foreign exchange loss (gain)
|
| | | | | | | 12,760 | | | | | | (18,469) | | |
| | | | | | | | | 1,411,299 | | | | | | 261,700 | | |
|
Net loss for the year
|
| | | | | | | (8,845,163) | | | | | | (9,369,043) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | |
|
Items that may be reclassified subsequently to profit or (loss)
|
| | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | | | | | 192,175 | | | | | | 31,598 | | |
|
Total loss and comprehensive loss for the year
|
| | | | | | | (8,652,988) | | | | | | (9,337,445) | | |
| Weighted average number of common shares outstanding: | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | 17,160,752 | | | | | | 12,816,531 | | |
| Loss per share: | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per common share
|
| |
14
|
| | | | (0.52) | | | | | | (0.73) | | |
| | | |
Note
|
| |
Number of
common shares |
| |
Share
capital |
| |
Equity
reserves |
| |
Share
subscriptions received in advance |
| |
Accumulated
other comprehensive income (loss) |
| |
Deficit
|
| |
Total
|
| |||||||||||||||||||||
| | | | | | | | | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||||||||
|
Balance as at December 31, 2022
|
| | | | | | | 11,683,941 | | | | | | 28,936,296 | | | | | | 3,518,365 | | | | | | — | | | | | | (252,669) | | | | | | (28,111,006) | | | | | | 4,090,986 | | |
|
Private placement, net of share issue cost
|
| |
12
|
| | | | 2,858,871 | | | | | | 3,656,081 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,656,081 | | |
|
Share subscriptions received in advance
|
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | 224,915 | | | | | | — | | | | | | — | | | | | | 224,915 | | |
|
Fair value of compensation warrants
|
| |
12
|
| | | | — | | | | | | (48,729) | | | | | | 48,729 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of warrants allocated to share capital on expiry
|
| |
12
|
| | | | — | | | | | | 396,285 | | | | | | (396,285) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value allocated to
warrants |
| |
12
|
| | | | — | | | | | | (374,679) | | | | | | 374,679 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 601,001 | | | | | | — | | | | | | — | | | | | | — | | | | | | 601,001 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,598 | | | | | | — | | | | | | 31,598 | | |
|
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,369,043) | | | | | | (9,369,043) | | |
|
Balance as at December 31, 2023
|
| | | | | | | 14,542,812 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Balance as at December 31, 2023
|
| | | | | | | 14,542,812 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Private placement, net of share issue cost
|
| |
12
|
| | | | 27,064,194 | | | | | | 7,478,484 | | | | | | — | | | | | | (224,915) | | | | | | — | | | | | | — | | | | | | 7,253,569 | | |
|
Expired broker warrants allocated to share capital on expiry
|
| |
12
|
| | | | — | | | | | | 312,815 | | | | | | (312,815) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value allocated to
warrants |
| |
12
|
| | | | — | | | | | | (562,251) | | | | | | 562,251 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value of warrants exercised
|
| |
12
|
| | | | — | | | | | | 15,275 | | | | | | (15,275) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of broker warrants
|
| |
12
|
| | | | — | | | | | | (393,138) | | | | | | 393,138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Warrants exercised for cash
|
| |
12
|
| | | | 60,000 | | | | | | 87,367 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,367 | | |
|
Shares issued on debt settlement
|
| |
12
|
| | | | 1,562,500 | | | | | | 927,332 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 927,332 | | |
|
Restricted shares units exercised
|
| |
12
|
| | | | 101,841 | | | | | | 286,019 | | | | | | (286,019) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 384,703 | | | | | | — | | | | | | — | | | | | | — | | | | | | 384,703 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 192,175 | | | | | | — | | | | | | 192,175 | | |
|
Loss for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,845,163) | | | | | | (8,845,163) | | |
|
Balance as at December 31, 2024
|
| | | | | | | 43,331,347 | | | | | | 40,717,157 | | | | | | 4,872,472 | | | | | | — | | | | | | (28,896) | | | | | | (46,325,212) | | | | | | (764,479) | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
$
|
| |
$
|
| ||||||
| Cash (used in) provided by: | | | | | | | | | | | | | |
| Operating activities: | | | | | | | | | | | | | |
|
Loss and comprehensive loss for the year
|
| | | | (8,845,163) | | | | | | (9,369,043) | | |
|
Items not involving cash:
|
| | | | | | | | | | | | |
|
Lease liability interest
|
| | | | 69,652 | | | | | | 80,049 | | |
|
Accrued interest
|
| | | | 294,304 | | | | | | 222,497 | | |
|
Depreciation
|
| | | | 396,315 | | | | | | 593,169 | | |
|
Amortization recorded in cost of revenue
|
| | | | 922,221 | | | | | | 695,465 | | |
|
Loss of settlement of debt
|
| | | | 563,996 | | | | | | — | | |
|
Loss on disposal of property and equipment
|
| | | | 29,233 | | | | | | — | | |
|
Stock based compensation
|
| | | | 384,703 | | | | | | 601,001 | | |
|
Impairment of inventory
|
| | | | 233,568 | | | | | | 344,158 | | |
|
Impairment of contract costs
|
| | | | 115,730 | | | | | | — | | |
|
Factoring fees
|
| | | | 289,684 | | | | | | — | | |
|
Credit Line Parabilis fees
|
| | | | 74,449 | | | | | | — | | |
|
Foreign exchange
|
| | | | 230,974 | | | | | | — | | |
|
Changes in non-cash working capital:
|
| | | | | | | | | | | | |
|
Amounts receivable and prepaids
|
| | | | (1,406,491) | | | | | | 56,808 | | |
|
Inventory
|
| | | | 105,692 | | | | | | (1,200,199) | | |
|
Contract costs
|
| | | | (384,682) | | | | | | — | | |
|
Accounts payable and accrued liabilities
|
| | | | 456,551 | | | | | | 2,259,074 | | |
|
Deferred revenue
|
| | | | — | | | | | | 180,000 | | |
|
Cash used in operating activities
|
| | | | (6,469,264) | | | | | | (5,537,021) | | |
| Investing activities: | | | | | | | | | | | | | |
|
Additions to intangible assets
|
| | | | (27,111) | | | | | | (111,232) | | |
|
Additions to property and equipment
|
| | | | (94,106) | | | | | | (109,863) | | |
|
Cash used in investing activities
|
| | | | (121,217) | | | | | | (221,095) | | |
| Financing activities: | | | | | | | | | | | | | |
|
Proceeds from issuance of units, net of share issue costs
|
| | | | 6,989,017 | | | | | | 3,656,081 | | |
|
Proceeds from share subscriptions received in advance
|
| | | | — | | | | | | 224,915 | | |
|
Proceeds from Parabilis term loan
|
| | | | 1,800,000 | | | | | | — | | |
|
Proceeds from Parabilis credit line
|
| | | | 1,551,166 | | | | | | — | | |
|
Repayments from Parabilis credit line
|
| | | | (641,944) | | | | | | — | | |
|
Proceeds from working capital loans – Related Parties
|
| | | | 82,000 | | | | | | 140,089 | | |
|
Repayments of working capital loans – Related Parties
|
| | | | (71,485) | | | | | | — | | |
|
Proceeds from working capital loans
|
| | | | 927,555 | | | | | | 1,573,627 | | |
|
Repayments of working capital loans
|
| | | | (1,274,405) | | | | | | (1,213,966) | | |
| | | |
Years ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
$
|
| |
$
|
| ||||||
|
Proceeds from factoring
|
| | | | — | | | | | | 1,265,132 | | |
|
Repayments on factoring
|
| | | | (1,397,031) | | | | | | (349,970) | | |
|
Repayment of CEBA loan
|
| | | | (30,121) | | | | | | — | | |
|
Proceeds from warrants exercised
|
| | | | 87,367 | | | | | | — | | |
|
Lease receivable collected
|
| | | | 7,048 | | | | | | 20,827 | | |
|
Repayment of leases liabilities
|
| | | | (247,412) | | | | | | (247,189) | | |
|
Cash provided by financing activities
|
| | | | 7,781,755 | | | | | | 5,069,546 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | (39,008) | | | | | | 12,060 | | |
|
Increase (decrease) in cash
|
| | | | 1,152,266 | | | | | | (676,510) | | |
|
Cash, beginning of the year
|
| | | | 963 | | | | | | 677,473 | | |
|
Cash, end of the year
|
| | | | 1,153,229 | | | | | | 963 | | |
| | |||||||||||||
| | Supplemental cash flow information | | | | | | | | | | | | | |
| |
Fair value of compensation brokers warrants
|
| | | $ | 393,138 | | | | | $ | 48,729 | | |
| |
Fair value of shares issued for corporate finance fee
|
| | | | — | | | | | | 79,299 | | |
| |
Residual value allocated to warrants
|
| | | | 562,251 | | | | | | 374,679 | | |
| |
ROU asset additions
|
| | | | — | | | | | | 414,562 | | |
| |
PP&E included in accounts payable
|
| | | | — | | | | | | 24,526 | | |
| |
Inventory transfer to PP&E
|
| | | | 47,503 | | | | | | 86,566 | | |
| |
Intangible assets included in accounts payable
|
| | | | 200,000 | | | | | | 162,407 | | |
| |
Fair value on expiry of warrants
|
| | | | 312,815 | | | | | | 396,285 | | |
| |
Restricted share units exercised
|
| | | | 286,019 | | | | | | — | | |
| |
Fair value of warrants exercised
|
| | | | 15,275 | | | | | | — | | |
| |
Loans settled with private placement proceeds
|
| | | | 264,552 | | | | | | — | | |
|
Subsidiary
|
| |
Place of
Incorporation |
| |
Functional
Currency |
| |
Beneficial
Interest |
| ||||||
|
Liberty Defense Technologies, Inc. (“LDT”)
|
| |
United States
|
| | | | USD | | | | | | 100% | | |
|
DrawDown Detection, Inc. (“DDD”)
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
LDH GS Amalco Corp.
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Technologies, Inc. (“DDT”)
|
| |
United States
|
| | | | CAD | | | | | | 100% | | |
|
Asset
|
| |
Life
|
|
| Leasehold improvements | | | The term of the lease | |
| Equipment | | | Three to seven years | |
| Prototypes | | | One year | |
|
Asset
|
| |
Life
|
|
| MIT License | | | Fourteen years | |
| Battelle License | | | Three years | |
| Intellectual Property | | | Seven years | |
|
Financial assets/liabilities
|
| |
Classification IFRS 9
|
|
| Cash | | |
Amortized cost
|
|
| Accounts receivable | | |
Amortized cost
|
|
| Lease receivable | | |
Amortized cost
|
|
| Accounts payable and accrued liabilities | | |
Amortized cost
|
|
| CEBA loan | | |
Amortized cost
|
|
| Loans payable | | |
Amortized cost
|
|
| Parabilis term loan | | |
Amortized cost
|
|
| Factoring liability | | |
Amortized cost
|
|
| Lease liabilities | | |
Amortized cost
|
|
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Accounts receivable
|
| | | $ | 255,148 | | | | | $ | 25,494 | | |
|
Prepaids and deposits
|
| | | | 1,409,228 | | | | | | 232,391 | | |
| | | | | $ | 1,664,376 | | | | | $ | 257,885 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Raw materials
|
| | | $ | 211,553 | | | | | $ | 734,824 | | |
|
Work-in-progress
|
| | | | 128,761 | | | | | | 467,940 | | |
|
Finished goods
|
| | | | — | | | | | | 52,313 | | |
|
Right of return on finished goods
|
| | | | 528,000 | | | | | | — | | |
| | | | | $ | 868,314 | | | | | $ | 1,255,077 | | |
| | | |
Equipment
|
| |
Right of Use
Asset |
| |
Prototype
|
| |
Construction in
Process |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2022
|
| | | $ | 222,954 | | | | | $ | 772,312 | | | | | $ | 584,859 | | | | | $ | 88,715 | | | | | $ | 1,668,840 | | |
|
Additions
|
| | | | — | | | | | | 414,562 | | | | | | 86,556 | | | | | | 134,389 | | | | | | 635,507 | | |
|
Transfers
|
| | | | — | | | | | | — | | | | | | 171,899 | | | | | | (171,899) | | | | | | — | | |
|
At December 31, 2023
|
| | | $ | 222,954 | | | | | $ | 1,186,874 | | | | | $ | 843,314 | | | | | $ | 51,205 | | | | | $ | 2,304,347 | | |
|
Additions
|
| | | | 25,241 | | | | | | — | | | | | | 48,185 | | | | | | 68,183 | | | | | | 141,609 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | (116,933) | | | | | | — | | | | | | (116,933) | | |
|
At December 31, 2024
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 774,566 | | | | | $ | 119,388 | | | | | $ | 2,329,023 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2022
|
| | | $ | 71,717 | | | | | $ | 234,982 | | | | | $ | 360,662 | | | | | $ | — | | | | | $ | 667,361 | | |
|
Depreciation for the year
|
| | | | 59,059 | | | | | | 192,581 | | | | | | 341,529 | | | | | | — | | | | | | 593,169 | | |
|
At December 31, 2023
|
| | | $ | 130,776 | | | | | $ | 427,563 | | | | | $ | 702,191 | | | | | $ | — | | | | | $ | 1,260,530 | | |
|
Depreciation for disposal
|
| | | | — | | | | | | — | | | | | | (87,700) | | | | | | | | | | | | (87,700) | | |
|
Depreciation for the year
|
| | | | 58,788 | | | | | | 189,499 | | | | | | 148,028 | | | | | | — | | | | | | 396,315 | | |
|
At December 31, 2024
|
| | | $ | 189,564 | | | | | $ | 617,062 | | | | | $ | 762,519 | | | | | $ | — | | | | | $ | 1,569,145 | | |
| Foreign exchange movement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
|
At December 31, 2024
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 92,178 | | | | | $ | 759,370 | | | | | $ | 141,123 | | | | | $ | 51,205 | | | | | $ | 1,043,876 | | |
|
At December 31, 2024
|
| | | $ | 58,631 | | | | | $ | 569,871 | | | | | $ | 12,047 | | | | | $ | 119,388 | | | | | $ | 759,937 | | |
| | | |
MIT
license |
| |
Battelle
license |
| |
Intellectual
property |
| |
Total
|
| ||||||||||||
|
Balance, December 31, 2022
|
| | | $ | 441,225 | | | | | $ | 59,430 | | | | | $ | 3,229,808 | | | | | $ | 3,730,463 | | |
|
Additions
|
| | | | — | | | | | | 231,805 | | | | | | — | | | | | | 231,805 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (67,985) | | | | | | (593,372) | | | | | | (695,465) | | |
|
Balance, December 31, 2023
|
| | | $ | 407,117 | | | | | $ | 223,250 | | | | | $ | 2,636,436 | | | | | $ | 3,266,803 | | |
|
Additions
|
| | | | — | | | | | | 227,111 | | | | | | — | | | | | | 227,111 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (450,361) | | | | | | (437,752) | | | | | | (922,221) | | |
|
Balance, December 31, 2024
|
| | | $ | 373,009 | | | | | $ | — | | | | | $ | 2,198,684 | | | | | $ | 2,571,693 | | |
| | | |
Amounts
|
| |||
|
Year 2021 (paid)
|
| | | $ | 50,000 | | |
|
Year 2022 (paid)
|
| | | | 50,000 | | |
|
Year 2023 (payable)
|
| | | | 100,000 | | |
|
Year 2024 and each year thereafter (payable)
|
| | | | 200,000 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 1,381,120 | | |
|
Repayments
|
| | | | (1,052,426) | | |
|
Balance, December 31, 2023
|
| | | $ | 328,694 | | |
|
Additions
|
| | | | 82,000 | | |
|
Repayments
|
| | | | (336,037) | | |
|
Balance, December 31, 2024
|
| | | $ | 74,657 | | |
| | | |
Total
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 332,596 | | |
|
Repayments
|
| | | | (161,540) | | |
|
Accrued Interest
|
| | | | 30,312 | | |
|
Balance, December 31, 2023
|
| | | $ | 201,368 | | |
|
Additions
|
| | | | 1,053,569 | | |
|
Repayments
|
| | | | (1,260,419) | | |
|
Accrued Interest
|
| | | | 31,732 | | |
|
Balance, December 31, 2024
|
| | | $ | 26,250 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022 and 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,800,000 | | |
|
Interest and fees
|
| | | | 121,687 | | |
|
Balance, December 31, 2024
|
| | | $ | 1,921,687 | | |
|
Current
|
| | | $ | 983,476 | | |
|
Non-Current
|
| | | $ | 938,211 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022 and 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,551,166 | | |
|
Accrued factoring Fee
|
| | | | 74,449 | | |
|
Repayments
|
| | | | (641,944) | | |
|
Balance, December 31, 2024
|
| | | $ | 983,671 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | — | | |
|
Additions
|
| | | | 1,265,132 | | |
|
Accrued factoring Fee
|
| | | | 192,185 | | |
|
Repayments
|
| | | | (349,970) | | |
|
Balance, December 31, 2023
|
| | | $ | 1,107,347 | | |
|
Accrued factoring Fee
|
| | | | 289,684 | | |
|
Repayments
|
| | | | (1,397,031) | | |
|
Balance, December 31, 2024
|
| | | $ | — | | |
| | | |
Right of
use liability |
| |||
|
Balance, December 31, 2022
|
| | | $ | 638,306 | | |
|
Additions
|
| | | | 414,562 | | |
|
Finance costs
|
| | | | 81,032 | | |
|
Lease payments
|
| | | | (247,189) | | |
|
Foreign exchange movement
|
| | | | (126) | | |
|
Balance, December 31, 2023
|
| | | $ | 886,585 | | |
|
Finance costs
|
| | | | 69,652 | | |
|
Lease payments
|
| | | | (247,412) | | |
|
Balance, December 31, 2024
|
| | | $ | 708,825 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Maturity analysis – contractual undiscounted cash flows | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 257,461 | | | | | $ | 247,412 | | |
|
Two to five years
|
| | | | 558,358 | | | | | | 815,820 | | |
|
Six and thereafter
|
| | | | — | | | | | | — | | |
|
Total lease liabilities
|
| | | $ | 815,819 | | | | | $ | 1,063,232 | | |
|
Lease liabilities included in the statement of financial position
|
| | | $ | 708,825 | | | | | $ | 886,585 | | |
|
Current
|
| | | $ | 203,443 | | | | | $ | 247,412 | | |
|
Non-current
|
| | | $ | 505,382 | | | | | $ | 639,173 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2022
|
| | | $ | 26,837 | | |
|
Accretion
|
| | | | 983 | | |
|
Payments received
|
| | | | (20,827) | | |
|
Foreign exchange movement
|
| | | | 55 | | |
|
Balance, December 31, 2023
|
| | | $ | 7,048 | | |
|
Accretion
|
| | | | 78 | | |
|
Payments received
|
| | | | (6,928) | | |
|
Foreign exchange movement
|
| | | | (198) | | |
|
Balance, December 31, 2024
|
| | | $ | — | | |
| | | |
Number of
stock options |
| |
Weighted
average |
| ||||||
|
Outstanding, December 31, 2022
|
| | | | 565,460 | | | | | CAD$ | 5.62 | | |
|
Cancelled
|
| | | | (21,000) | | | | | | 4.31 | | |
|
Granted
|
| | | | 124,500 | | | | | | 1.90 | | |
|
Outstanding, December 31, 2023
|
| | | | 668,960 | | | | | CAD$ | 4.94 | | |
|
Cancelled
|
| | | | (74,250) | | | | | | 4.35 | | |
|
Expired
|
| | | | (82,460) | | | | | | 12.42 | | |
|
Granted
|
| | | | 2,715,000 | | | | | | 0.80 | | |
|
Outstanding, December 31, 2024
|
| | | | 3,227,250 | | | | | CAD$ | 1.29 | | |
| | | |
Outstanding
|
| |
Exercise able
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of stock
options |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |
Number of stock
options |
| ||||||||||||
|
07-Apr-26
|
| | | | 118,000 | | | | | CAD$ | 5.00 | | | | | | 1.27 | | | | | | 118,000 | | |
|
10-Jun-26
|
| | | | 10,000 | | | | | CAD$ | 5.00 | | | | | | 1.44 | | | | | | 10,000 | | |
|
28-Jul-26
|
| | | | 12,500 | | | | | CAD$ | 5.50 | | | | | | 1.57 | | | | | | 12,500 | | |
|
28-Jul-26
|
| | | | 9,000 | | | | | CAD$ | 6.50 | | | | | | 1.57 | | | | | | 9,000 | | |
|
01-Nov-26
|
| | | | 46,500 | | | | | CAD$ | 4.60 | | | | | | 1.84 | | | | | | 46,500 | | |
|
14-Jan-27
|
| | | | 10,000 | | | | | CAD$ | 3.60 | | | | | | 2.04 | | | | | | 10,000 | | |
|
26-Apr-27
|
| | | | 153,500 | | | | | CAD$ | 4.10 | | | | | | 2.32 | | | | | | 153,500 | | |
|
26-May-27
|
| | | | 10,000 | | | | | CAD$ | 3.80 | | | | | | 2.40 | | | | | | 10,000 | | |
|
16-Aug-27
|
| | | | 18,500 | | | | | CAD$ | 2.90 | | | | | | 2.62 | | | | | | 18,500 | | |
|
21-Nov-27
|
| | | | 6,000 | | | | | CAD$ | 2.20 | | | | | | 2.89 | | | | | | 6,000 | | |
|
26-Apr-28
|
| | | | 9,500 | | | | | CAD$ | 1.80 | | | | | | 3.32 | | | | | | 7,125 | | |
|
16-Oct-28
|
| | | | 108,750 | | | | | CAD$ | 1.90 | | | | | | 3.79 | | | | | | 54,375 | | |
|
30-Dec-29
|
| | | | 2,715,000 | | | | | CAD$ | 0.80 | | | | | | 4.99 | | | | | | — | | |
|
December 31, 2024
|
| | | | 3,227,250 | | | | | | | | | | | | | | | | | | 455,500 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
|
|
Risk-free interest rate
|
| |
3.04%
|
| |
4.16%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
145.18%
|
| |
80.98%
|
|
|
Expected life (in years)
|
| |
5 years
|
| |
5 years
|
|
|
Stock price
|
| |
CAD$0.85
|
| |
CAD$1.10
|
|
| | | |
Number of
equity settled RSUs |
| |
Grant Price
|
| ||||||
|
Outstanding, December 31, 2022
|
| | | | 247,216 | | | | | CAD$ | 5.04 | | |
|
Granted
|
| | | | 345,698 | | | | | | 1.70 | | |
|
Outstanding, December 31, 2023
|
| | | | 592,914 | | | | | CAD$ | 3.09 | | |
|
Granted
|
| | | | 177,500 | | | | | | 1.22 | | |
|
Cancelled
|
| | | | (132,248) | | | | | | 2.82 | | |
|
Exercised
|
| | | | (101,841) | | | | | | 3.79 | | |
|
Outstanding, December 31, 2024
|
| | | | 536,325 | | | | | CAD$ | 2.41 | | |
| | | |
Warrants
outstanding |
| |
Exercise
Price |
| ||||||
|
Outstanding, December 31, 2022
|
| | | | 4,691,738 | | | | | CAD$ | 5.40 | | |
|
Issued
|
| | | | 2,401,235 | | | | | | 2.97 | | |
|
Expired
|
| | | | (1,791,003) | | | | | | 6.42 | | |
|
Outstanding, December 31, 2023
|
| | | | 5,301,970 | | | | | CAD$ | 3.96 | | |
|
Issued
|
| | | | 16,630,724 | | | | | | 0.73 | | |
|
Expired
|
| | | | (1,797,726) | | | | | | 4.81 | | |
|
Exercised
|
| | | | (60,000) | | | | | | 2.00 | | |
|
Outstanding, December 31, 2024
|
| | | | 20,074,968 | | | | | CAD$ | 1.22 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
|
|
Risk-free interest rate
|
| |
3.07%
|
| |
3.53%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
72.95%
|
| |
63.89%
|
|
|
Expected life (in years)
|
| |
2.03 years
|
| |
2 years
|
|
|
Share price on grant date
|
| |
CAD$0.83
|
| |
CAD$1.80
|
|
|
Fair value share purchase warrants
|
| |
CAD$0.43
|
| |
CAD$0.40
|
|
| | | |
Outstanding
|
| |||||||||||||||
|
Expiry date
|
| |
Number of
warrants |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |||||||||
|
13-Apr-25
|
| | | | 356,828(a) | | | | | CAD$ | 3.00 | | | | | | 0.28 | | |
|
09-May-25
|
| | | | 115,395 | | | | | CAD$ | 3.00 | | | | | | 0.35 | | |
|
08-Jun-25
|
| | | | 85,525 | | | | | CAD$ | 3.00 | | | | | | 0.44 | | |
|
05-Oct-26
|
| | | | 1,782,764 | | | | | CAD$ | 3.00 | | | | | | 1.76 | | |
|
05-Oct-26
|
| | | | 60,723 | | | | | CAD$ | 2.00 | | | | | | 1.76 | | |
|
18-Dec-26
|
| | | | 14,532,312(a) | | | | | CAD$ | 0.55 | | | | | | 1.96 | | |
|
12-Jan-27
|
| | | | 545,237(a)(b) | | | | | CAD$ | 2.00 | | | | | | 2.03 | | |
|
05-Feb-27
|
| | | | 100,000(b) | | | | | CAD$ | 2.00 | | | | | | 2.10 | | |
|
28-Feb-27
|
| | | | 909,091 | | | | | CAD$ | 2.00 | | | | | | 2.16 | | |
|
27-Jun-27
|
| | | | 19,051 | | | | | CAD$ | 2.00 | | | | | | 2.49 | | |
|
13-Aug-27
|
| | | | 465,033(b) | | | | | CAD$ | 2.00 | | | | | | 2.62 | | |
|
27-Oct-27
|
| | | | 144,674 | | | | | CAD$ | 2.75 | | | | | | 2.82 | | |
|
27-Oct-27
|
| | | | 958,335 | | | | | CAD$ | 5.00 | | | | | | 2.82 | | |
| | | | | | 20,074,968 | | | | | | | | | | | | | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Loss attributable to common shareholders
|
| | | $ | (8,845,163) | | | | | $ | (9,369,043) | | |
|
Weighted average number of shares
|
| | | | 17,160,752 | | | | | | 12,816,531 | | |
|
Basic and diluted loss per share
|
| | | $ | (0.52) | | | | | $ | (0.73) | | |
| | | |
Year ended December 31,
|
| |||||||||
|
Revenue
|
| |
2024
|
| |
2023
|
| ||||||
|
Battelle Contract Award
|
| | | $ | — | | | | | $ | 32,557 | | |
|
TSA Contract Award HD-AIT
|
| | | | 200,000 | | | | | | 1,265,000 | | |
|
TSA OA Development
|
| | | | 795,000 | | | | | | 75,000 | | |
|
HD-AIT Phase II A
|
| | | | 296,944 | | | | | | — | | |
|
HD-AIT Phase II
|
| | | | 133,056 | | | | | | — | | |
|
HEXWAVE units
|
| | | | 1,013,546 | | | | | | 120,000 | | |
|
Total Revenue
|
| | | $ | 2,438,546 | | | | | $ | 1,492,557 | | |
| | | |
Year ended December 31,
|
| |||||||||
|
Contract Award Revenue Expected in Future Years
|
| |
2025
|
| |
2026
|
| ||||||
|
TSA Contract Award HD-AIT
|
| | | $ | 457,905 | | | | | | — | | |
|
TSA OA Development
|
| | | | 246,944 | | | | | | — | | |
|
HD-AIT Phase II A
|
| | | | 150,000 | | | | | | — | | |
|
Total estimated contract revenues
|
| | | $ | 854,849 | | | | | $ | — | | |
|
TSA HD-AIT Upgrade
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 1,265,000 | | |
| Year 2024 | | | | | | | |
|
Milestone 5 A (Q1 2024) (payment received)
|
| | | | 200,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 5B (Q1 2025)
|
| | | | 100,000 | | |
|
Milestone 6 (Q2 2025)
|
| | | | 357,905 | | |
|
Total Contract Value
|
| | | $ | 1,922,905 | | |
|
TSA Open Architecture
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 75,000 | | |
| Year 2024 | | | | | | | |
|
Milestone 2 (Q1 2024) (payment received)
|
| | | | 200,000 | | |
|
Milestone 3 (Q2 2024) (payment received)
|
| | | | 250,000 | | |
|
Milestone 4 (Q3 2024) (payment received)
|
| | | | 170,000 | | |
|
Milestone 5 (Q4 2024) (payment received)
|
| | | | 175,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 6 (Q1 2025)
|
| | | | 175,000 | | |
|
Milestone 7 (Q2 2025)
|
| | | | 71,944 | | |
|
Total Contract Value
|
| | | $ | 1,116,944 | | |
|
TSA HD-AIT Phase II A
|
| |
Amounts
|
| |||
| Year 2024 | | | | | | | |
|
Milestone 1(Q3 2024) (payment received)
|
| | | $ | 296,944 | | |
| Year 2025 | | | | | | | |
|
Milestone 2(Q2 2025)
|
| | | | 150,000 | | |
|
Total Contract Value
|
| | | $ | 446,944 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
G&A Salaries
|
| | | $ | 620,846 | | | | | $ | 1,033,320 | | |
|
G&A Stock-based compensation
|
| | | | 115,805 | | | | | | 418,318 | | |
|
G&A Consulting fees(1)
|
| | | | 96,358 | | | | | | 97,805 | | |
| | | | | $ | 833,009 | | | | | $ | 1,549,443 | | |
| | | |
Amounts
US dollars |
| |||
|
Financial assets denominated in foreign currencies
|
| | | $ | 1,370,259 | | |
|
Financial liabilities denominated in foreign currencies
|
| | | | (882,206) | | |
|
Net exposure
|
| | | $ | 488,053 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Loss for the year
|
| | | $ | (8,845,163) | | | | | $ | (9,369,043) | | |
|
Statutory tax rate
|
| | | | 26.5% | | | | | | 26.5% | | |
|
Expected income tax (recovery)
|
| | | $ | (2,344,000) | | | | | $ | (2,483,000) | | |
|
Change in statutory, foreign tax, foreign exchange rates and other
|
| | | | (120,000) | | | | | | (505,000) | | |
|
Permanent differences
|
| | | | 318,000 | | | | | | 403,000 | | |
|
Share issue cost
|
| | | | — | | | | | | (153,000) | | |
|
Adjustment to prior years provision versus statutory tax returns and expiry of
non-capital losses |
| | | | (591,000) | | | | | | 1,078,000 | | |
|
Change in unrecognized deductible temporary differences
|
| | | | 2,737,000 | | | | | | 1,660,000 | | |
|
Total income tax expense (recovery)
|
| | | $ | — | | | | | $ | — | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Deferred tax assets (liabilities) | | | | | | | | | | | | | |
|
Property and equipment & Intangible assests
|
| | | $ | (54,000) | | | | | | — | | |
|
Non-capital losses
|
| | | | 54,000 | | | | | | — | | |
|
Net deferred tax assets (liabilities) recognized
|
| | | $ | — | | | | | $ | — | | |
|
Temporary Differences
|
| |
2024
|
| |
Expiry Date
Range |
| |
2023
|
| |
Expiry Date
Range |
| ||||||
| | | |
$
|
| | | | |
$
|
| | | | ||||||
|
Property and equipment & Intangible
assests |
| | | | 4,000 | | | |
No expiry date
|
| | | | 4,000 | | | |
No expiry date
|
|
|
Share issue costs
|
| | | | 1,511,000 | | | |
2044 to 2048
|
| | | | 1,572,000 | | | |
2043 to 2047
|
|
|
Right-of-Use Assets/Lease liabilty
|
| | | | 135,000 | | | |
No expiry date
|
| | | | 121,000 | | | |
No expiry date
|
|
|
R&D
|
| | | | 4,481,000 | | | |
No expiry date
|
| | | | — | | | |
No expiry date
|
|
|
Non-capital losses
|
| | | | 46,225,000 | | | | | | | | | 41,795,000 | | | | | |
|
Canada
|
| | | | 16,205,000 | | | |
2030 to 2044
|
| | | | 14,986,000 | | | |
2030 to 2043
|
|
|
USA
|
| | | | 30,021,000 | | | |
No expiry date
|
| | | | 26,809,000 | | | |
No expiry date
|
|
| | | |
For the year ended December 31, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 1,013,546 | | | | | | 1,425,000 | | | | | | 2,438,546 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,033,498 | | | | | | 2,081,971 | | | | | | 4,115,469 | | |
|
Net loss for the year
|
| | | | (2,865,188) | | | | | | (2,808,452) | | | | | | (3,171,523) | | | | | | (8,845,163) | | |
| | | |
For the year ended December 31, 2023
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 120,000 | | | | | | 1,372,557 | | | | | | 1,492,557 | | |
|
Cost of revenue
|
| | | | — | | | | | | 1,546,040 | | | | | | 1,163,211 | | | | | | 2,709,251 | | |
|
Net loss for the year
|
| | | | (2,244,260) | | | | | | (1,901,044) | | | | | | (5,223,739) | | | | | | (9,369,043) | | |
| | | |
Previously
reported ($) |
| |
Adjustments
($) |
| |
Restated
($) |
| |||||||||
| Line item | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | | 6,921,945 | | | | | | (167,781) | | | | | | 6,754,164 | | |
|
Total liabilities
|
| | | | 8,273,618 | | | | | | 310,934 | | | | | | 8,584,552 | | |
|
Shareholders’ deficiency
|
| | | | (1,351,673) | | | | | | (478,715) | | | | | | (1,830,388) | | |
|
Loss and comprehensive loss for the nine months period ended September 30, 2025
|
| | | | (10,312,297) | | | | | | (85,249) | | | | | | (10,397,546) | | |
| |
“William Frain”
|
| |
“Omar Garcia”
|
|
| |
Director, Chief Executive Officer
|
| |
Chief Financial Officer
|
|
|
As at:
|
| |
Note
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | 640,907 | | | | | | 1,153,229 | | |
|
Accounts receivable, prepaids and deposits
|
| |
4
|
| | | | 2,189,400 | | | | | | 1,664,376 | | |
|
Inventory
|
| |
5
|
| | | | 956,560 | | | | | | 868,314 | | |
|
Contract costs
|
| |
16
|
| | | | — | | | | | | 268,952 | | |
|
Total current assets
|
| | | | | | | 3,786,867 | | | | | | 3,954,871 | | |
| Non-current assets: | | | | | | | | | | | | | | | | |
|
Property and equipment
|
| |
6
|
| | | | 825,025 | | | | | | 759,937 | | |
|
Intangible assets
|
| |
7
|
| | | | 2,142,272 | | | | | | 2,571,693 | | |
| | | | | | | | | 2,967,297 | | | | | | 3,331,630 | | |
|
Total assets
|
| | | | | | | 6,754,164 | | | | | | 7,286,501 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | | | | 4,391,772 | | | | | | 4,155,890 | | |
|
Loans payable
|
| |
8
|
| | | | — | | | | | | 100,907 | | |
|
Parabilis term-loan
|
| |
9
|
| | | | 2,642,526 | | | | | | 983,476 | | |
|
Factoring and credit line liability
|
| |
10
|
| | | | 797,975 | | | | | | 983,671 | | |
|
Deferred revenue
|
| |
15
|
| | | | 170,036 | | | | | | 180,000 | | |
|
Lease liabilities
|
| |
11
|
| | | | 236,709 | | | | | | 203,443 | | |
|
Total current liabilities
|
| | | | | | | 8,239,018 | | | | | | 6,607,387 | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | |
|
Non-current lease liabilities
|
| |
11
|
| | | | 345,534 | | | | | | 505,382 | | |
|
Non-current Parabilis term loan
|
| |
9
|
| | | | — | | | | | | 938,211 | | |
|
Total liabilities
|
| | | | | | | 8,584,552 | | | | | | 8,050,980 | | |
| Shareholders’ deficiency | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
12
|
| | | | 48,894,901 | | | | | | 40,717,157 | | |
|
Equity reserves
|
| |
13
|
| | | | 6,026,365 | | | | | | 4,872,472 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | | | | 83,764 | | | | | | (28,896) | | |
|
Deficit
|
| | | | | | | (56,835,418) | | | | | | (46,325,212) | | |
|
Total shareholders’ deficiency
|
| | | | | | | (1,830,388) | | | | | | (764,479) | | |
|
Total liabilities and shareholders’ deficiency
|
| | | | | | | 6,754,164 | | | | | | 7,286,501 | | |
| |
“William Frain”
Director |
| |
“Jason Burinescu”
Director |
|
| | | | | | |
For the three months ended
|
| |
For the nine months ended
|
| ||||||||||||||||||
| | | | | | |
September 30,
2025 |
| |
September 30,
2024 |
| |
September 30,
2025 |
| |
September 30,
2024 |
| ||||||||||||
| | | | | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE revenue
|
| |
15
|
| | | | 129,049 | | | | | | 650,000 | | | | | | 909,407 | | | | | | 1,447,532 | | |
|
Contract revenue
|
| |
16
|
| | | | 150,000 | | | | | | 466,944 | | | | | | 854,849 | | | | | | 1,250,000 | | |
|
Total revenue
|
| | | | | | | 279,049 | | | | | | 1,116,944 | | | | | | 1,764,256 | | | | | | 2,697,532 | | |
| Cost of revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
HEXWAVE cost of revenue
|
| | | | | | | 838,101 | | | | | | 886,225 | | | | | | 2,112,884 | | | | | | 2,408,789 | | |
|
Contract cost of revenue
|
| | | | | | | 394,939 | | | | | | 979,947 | | | | | | 1,493,636 | | | | | | 1,796,912 | | |
|
Total cost of revenue
|
| | | | | | | 1,233,040 | | | | | | 1,866,172 | | | | | | 3,606,520 | | | | | | 4,205,701 | | |
|
Gross loss
|
| | | | | | | (953,991) | | | | | | (749,228) | | | | | | (1,842,264) | | | | | | (1,508,169) | | |
| Engineering and research and development expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Product development & technology costs
|
| | | | | | | 79,417 | | | | | | (59,967) | | | | | | 263,754 | | | | | | 103,429 | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 522,163 | | | | | | 501,717 | | | | | | 1,542,588 | | | | | | 1,247,999 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 134 | | | | | | 28,816 | | | | | | 15,240 | | | | | | 82,220 | | |
|
Depreciation
|
| |
6
|
| | | | 57,300 | | | | | | 58,066 | | | | | | 189,809 | | | | | | 208,407 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 9,766 | | | | | | 51,466 | | | | | | 47,275 | | | | | | 102,371 | | |
| General & administration expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and consulting fees
|
| |
18
|
| | | | 273,845 | | | | | | 494,754 | | | | | | 1,287,457 | | | | | | 1,375,216 | | |
|
Legal and professional fees
|
| | | | | | | 80,693 | | | | | | 98,209 | | | | | | 769,076 | | | | | | 239,513 | | |
|
Stock-based compensation
|
| |
13 & 18
|
| | | | 122,412 | | | | | | 137,115 | | | | | | 1,099,231 | | | | | | 296,406 | | |
|
Office, rent & administration, travel, and miscellaneous
|
| | | | | | | 719,821 | | | | | | 251,039 | | | | | | 2,945,674 | | | | | | 688,303 | | |
| | | | | | | | | 1,865,551 | | | | | | 1,561,215 | | | | | | 8,160,104 | | | | | | 4,343,864 | | |
|
Operating loss
|
| | | | | | | (2,819,542) | | | | | | (2,310,443) | | | | | | (10,002,368) | | | | | | (5,852,033) | | |
| Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income, net
|
| | | | | | | (3,341) | | | | | | — | | | | | | (4,671) | | | | | | — | | |
|
Interest expense
|
| | | | | | | 142,966 | | | | | | 121,055 | | | | | | 483,898 | | | | | | 566,266 | | |
|
Foreign exchange loss
|
| | | | | | | 8,597 | | | | | | 1,691 | | | | | | 28,611 | | | | | | 11,428 | | |
| | | | | | | | | 148,222 | | | | | | 122,746 | | | | | | 507,838 | | | | | | 577,694 | | |
|
Net loss for the period
|
| | | | | | | (2,967,764) | | | | | | (2,433,189) | | | | | | (10,510,206) | | | | | | (6,429,727) | | |
| Other comprehensive loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Items that may be reclassified subsequently to profit or (loss)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation adjustment
|
| | | | | | | (129,790) | | | | | | (36,045) | | | | | | 112,660 | | | | | | 113,547 | | |
|
Total comprehensive loss for the period
|
| | | | | | | (3,097,554) | | | | | | (2,469,234) | | | | | | (10,397,546) | | | | | | (6,316,180) | | |
|
Weighted average number of common shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | 65,675,798 | | | | | | 16,463,645 | | | | | | 55,564,003 | | | | | | 16,037,061 | | |
| Loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted loss per common share
|
| |
14
|
| | | | (0.05) | | | | | | (0.15) | | | | | | (0.19) | | | | | | (0.40) | | |
| | | |
Note
|
| |
Number of
common shares |
| |
Share
capital |
| |
Equity
reserves |
| |
Share
subscriptions received in advance |
| |
Accumulated
other comprehensive income (loss) |
| |
Accumulated
deficit |
| |
Total
shareholders’ deficiency |
| |||||||||||||||||||||
| | | | | | |
#
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| |||||||||||||||||||||
|
Balance as at December 31, 2023
|
| | | | | | | 14,542,812 | | | | | | 32,565,254 | | | | | | 4,146,489 | | | | | | 224,915 | | | | | | (221,071) | | | | | | (37,480,049) | | | | | | (764,462) | | |
|
Issue of private placement, net of share issue cost
|
| |
12
|
| | | | 2,064,190 | | | | | | 2,208,482 | | | | | | — | | | | | | (224,915) | | | | | | — | | | | | | — | | | | | | 1,983,567 | | |
|
Residual value allocated to warrants
|
| |
12
|
| | | | — | | | | | | (562,250) | | | | | | 562,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residual value of warrants exercised
|
| |
12
|
| | | | — | | | | | | 15,275 | | | | | | (15,275) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Restricted share units issued
|
| |
12
|
| | | | 66,341 | | | | | | 246,934 | | | | | | (246,934) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Warrants exercised for cash
|
| |
12
|
| | | | 60,000 | | | | | | 87,367 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 87,367 | | |
|
Stock-based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 396,091 | | | | | | — | | | | | | — | | | | | | — | | | | | | 396,091 | | |
|
Fair value of broker warrants allocated to share capital
|
| |
13
|
| | | | — | | | | | | (10,265) | | | | | | 10,265 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of warrants allocated to
share capital on expiry |
| |
13
|
| | | | — | | | | | | 312,816 | | | | | | (312,816) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 113,547 | | | | | | — | | | | | | 113,547 | | |
|
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,429,727) | | | | | | (6,429,727) | | |
|
Balance as at September 30, 2024
|
| | | | | | | 16,733,343 | | | | | | 34,863,613 | | | | | | 4,540,070 | | | | | | — | | | | | | (107,524) | | | | | | (43,909,776) | | | | | | (4,613,617) | | |
|
Balance as at December 31, 2024
|
| | | | | | | 43,331,347 | | | | | | 40,717,157 | | | | | | 4,872,472 | | | | | | — | | | | | | (28,896) | | | | | | (46,325,212) | | | | | | (764,479) | | |
|
Issue of private placement, net of share issue cost
|
| |
12
|
| | | | 23,031,000 | | | | | | 6,120,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,120,797 | | |
|
Warrants exercised
|
| |
12
|
| | | | 5,417,775 | | | | | | 2,075,555 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,075,555 | | |
|
Residual value allocated to warrants
|
| |
12
|
| | | | — | | | | | | (263,584) | | | | | | 263,584 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Restricted shares units exercised
|
| |
12
|
| | | | 204,100 | | | | | | 374,067 | | | | | | (374,067) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fair value of broker warrants allocated to share capital
|
| |
13
|
| | | | — | | | | | | (129,091) | | | | | | 129,091 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock-based compensation
|
| |
13
|
| | | | — | | | | | | — | | | | | | 1,135,285 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,135,285 | | |
|
Foreign currency translation adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 112,660 | | | | | | — | | | | | | 112,660 | | |
|
Loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,510,206) | | | | | | (10,510,206) | | |
|
Balance as at September 30, 2025
|
| | | | | | | 71,984,222 | | | | | | 48,894,901 | | | | | | 6,026,365 | | | | | | — | | | | | | 83,764 | | | | | | (56,835,418) | | | | | | (1,830,388) | | |
| | | | | | |
For the nine months ended
|
| |||||||||
| | | |
Note
|
| |
September 30,
2025 |
| |
September 30,
2024 |
| ||||||
| | | | | | |
$
|
| |
$
|
| ||||||
| Operating activities: | | | | | | | | | | | | | | | | |
|
Loss and comprehensive loss for the period
|
| | | | | | | (10,510,206) | | | | | | (6,429,727) | | |
|
Items not involving cash:
|
| | | | | | | | | | | | | | | |
|
Lease liability interest
|
| |
11
|
| | | | 32,697 | | | | | | 53,691 | | |
|
Accrued interest
|
| |
9
|
| | | | 253,856 | | | | | | 57,075 | | |
|
Depreciation
|
| |
6
|
| | | | 197,214 | | | | | | 321,665 | | |
|
Amortization
|
| |
7
|
| | | | 381,711 | | | | | | 871,023 | | |
|
Loss on disposal of lease
|
| |
11
|
| | | | (18,514) | | | | | | 29,233 | | |
|
Stock-based compensation
|
| |
13
|
| | | | 1,135,285 | | | | | | 396,091 | | |
|
Impairment of inventory
|
| |
5
|
| | | | 233,676 | | | | | | 143,488 | | |
|
Factoring fees
|
| |
10
|
| | | | — | | | | | | 289,684 | | |
|
Credit line Parabilis interest and fees
|
| |
10
|
| | | | 304,554 | | | | | | 15,900 | | |
|
Changes in non-cash working capital
|
| |
17
|
| | | | (390,169) | | | | | | 1,179,059 | | |
|
Net cash used in operating activities
|
| | | | | | | (8,379,896) | | | | | | (3,072,818) | | |
| Investing activities: | | | | | | | | | | | | | | | | |
|
Additions to intangible assets
|
| |
7
|
| | | | — | | | | | | (14,089) | | |
|
Additions to property and equipment
|
| |
6
|
| | | | (176,498) | | | | | | (111,117) | | |
|
Net cash used in investing activities
|
| | | | | | | (176,498) | | | | | | (125,206) | | |
| Financing activities: | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of units, net of share issue costs
|
| |
12
|
| | | | 6,120,797 | | | | | | 1,983,567 | | |
|
Proceeds from working capital loans – related parties
|
| |
8
|
| | | | — | | | | | | 82,000 | | |
|
Repayment of working capital loans – related parties
|
| |
8
|
| | | | (74,658) | | | | | | (220,281) | | |
|
Proceeds from working capital loans
|
| |
8
|
| | | | — | | | | | | 653,175 | | |
|
Repayments from working capital loans
|
| |
8
|
| | | | (26,250) | | | | | | (687,570) | | |
|
Proceeds from Parabilis term loan
|
| |
9
|
| | | | 650,000 | | | | | | 1,800,000 | | |
|
Repayments on Parabilis term loan
|
| |
9
|
| | | | (183,017) | | | | | | — | | |
|
Proceeds from factoring and credit lines
|
| |
10
|
| | | | 350,000 | | | | | | 1,551,166 | | |
|
Repayments on factoring and credit lines
|
| |
10
|
| | | | (840,250) | | | | | | (1,567,031) | | |
|
Repayment of CEBA loan
|
| |
8
|
| | | | — | | | | | | (23,073) | | |
|
Proceeds from warrants exercised
|
| |
12
|
| | | | 2,075,555 | | | | | | 87,367 | | |
|
Repayment of leases liabilities
|
| |
11
|
| | | | (140,765) | | | | | | (185,081) | | |
|
Net cash provided by financing activities
|
| | | | | | | 7,931,412 | | | | | | 3,474,239 | | |
|
Effect of foreign exchange rate changes on cash
|
| | | | | | | 112,660 | | | | | | 113,338 | | |
|
Change in cash
|
| | | | | | | (512,322) | | | | | | 389,553 | | |
|
Cash, beginning of the period
|
| | | | | | | 1,153,229 | | | | | | 963 | | |
|
Cash, end of the period
|
| | | | | | | 640,907 | | | | | | 390,516 | | |
|
Subsidiary
|
| |
Place of
Incorporation |
| |
Functional
Currency |
| |
Beneficial
Interest |
| ||||||
|
Liberty Defense Technologies, Inc. (“LDT”)
|
| |
United States
|
| | | | USD | | | | | | 100% | | |
|
LDH GS Amalco Corp.
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Detection, Inc. (“DDD”)
|
| |
Canada
|
| | | | CAD | | | | | | 100% | | |
|
DrawDown Technologies, Inc. (“DDT”)
|
| |
United States
|
| | | | CAD | | | | | | 100% | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Accounts receivables
|
| | | $ | 878,063 | | | | | $ | 255,148 | | |
|
Prepaids and deposits
|
| | | | 1,311,337 | | | | | | 1,409,228 | | |
| | | | | $ | 2,189,400 | | | | | $ | 1,664,376 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Raw materials
|
| | | $ | 596,475 | | | | | $ | 211,553 | | |
|
Work-in-progress
|
| | | | 291,556 | | | | | | 128,761 | | |
|
Finished Goods
|
| | | | 68,529 | | | | | | — | | |
|
Right of return on finished goods
|
| | | | — | | | | | | 528,000 | | |
| | | | | $ | 956,560 | | | | | $ | 868,314 | | |
| | | |
Equipment
|
| |
Right of Use
Asset |
| |
Prototype
|
| |
Construction
in Process |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 222,954 | | | | | $ | 1,186,874 | | | | | $ | 843,314 | | | | | $ | 51,205 | | | | | $ | 2,304,347 | | |
|
Additions
|
| | | | 25,241 | | | | | | — | | | | | | 48,185 | | | | | | 68,183 | | | | | | 141,609 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | (116,933) | | | | | | — | | | | | | (116,933) | | |
|
At December 31, 2024
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 774,566 | | | | | $ | 119,388 | | | | | $ | 2,329,023 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | 85,803 | | | | | | 176,499 | | | | | | 262,302 | | |
|
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
At September 30, 2025
|
| | | $ | 248,195 | | | | | $ | 1,186,874 | | | | | $ | 860,369 | | | | | $ | 295,887 | | | | | $ | 2,591,325 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2023
|
| | | $ | 130,776 | | | | | $ | 427,563 | | | | | $ | 702,191 | | | | | $ | — | | | | | $ | 1,260,530 | | |
|
Depreciation for disposal
|
| | | | — | | | | | | — | | | | | | (87,700) | | | | | | | | | | | | (87,700) | | |
|
Depreciation for the year
|
| | | | 58,788 | | | | | | 189,499 | | | | | | 148,028 | | | | | | — | | | | | | 396,315 | | |
|
At December 31, 2024
|
| | | $ | 189,564 | | | | | $ | 617,062 | | | | | $ | 762,519 | | | | | $ | — | | | | | $ | 1,569,145 | | |
|
Depreciation for the period
|
| | | | 19,959 | | | | | | 150,908 | | | | | | 26,347 | | | | | | — | | | | | | 197,214 | | |
|
At September 30, 2025
|
| | | $ | 209,523 | | | | | $ | 767,970 | | | | | $ | 788,866 | | | | | $ | — | | | | | $ | 1,766,359 | | |
| Foreign Exchange Movement | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2024
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
|
At September 30, 2025
|
| | | $ | — | | | | | $ | 59 | | | | | $ | — | | | | | $ | — | | | | | $ | 59 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2024
|
| | | $ | 58,631 | | | | | $ | 569,871 | | | | | $ | 12,047 | | | | | $ | 119,388 | | | | | $ | 759,937 | | |
|
At September 30, 2025
|
| | | $ | 38,672 | | | | | $ | 418,963 | | | | | $ | 71,503 | | | | | $ | 295,887 | | | | | $ | 825,025 | | |
| | | |
MIT
licenses |
| |
Battelle
license |
| |
Intellectual
property |
| |
Total
|
| ||||||||||||
|
Balance, December 31, 2023
|
| | | $ | 407,117 | | | | | $ | 223,250 | | | | | $ | 2,636,436 | | | | | $ | 3,266,803 | | |
|
Additions
|
| | | | — | | | | | | 227,111 | | | | | | — | | | | | | 227,111 | | |
|
Amortization
|
| | | | (34,108) | | | | | | (450,361) | | | | | | (437,752) | | | | | | (922,221) | | |
|
Balance, December 31, 2024
|
| | | $ | 373,009 | | | | | $ | — | | | | | $ | 2,198,684 | | | | | $ | 2,571,693 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Amortization
|
| | | | (25,581) | | | | | | — | | | | | | (403,840) | | | | | | (429,421) | | |
|
Balance, September 30, 2025
|
| | | $ | 347,428 | | | | | $ | — | | | | | $ | 1,794,844 | | | | | $ | 2,142,272 | | |
| | | |
Amounts
|
| |||
|
Year 2021 (paid)
|
| | | $ | 50,000 | | |
|
Year 2022 (paid)
|
| | | | 50,000 | | |
|
Year 2023 (paid)
|
| | | | 100,000 | | |
|
Year 2024 ($55,000 payable)
|
| | | | 200,000 | | |
|
Year 2025 and each year thereafter (payable)
|
| | | | 200,000 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 328,694 | | |
|
Additions
|
| | | | 82,000 | | |
|
Repayments
|
| | | | (336,036) | | |
|
Balance, December 31, 2024
|
| | | $ | 74,658 | | |
|
Additions
|
| | | | — | | |
|
Repayments
|
| | | | (74,658) | | |
|
Balance, September 30, 2025
|
| | | $ | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 201,368 | | |
|
Additions
|
| | | | 1,053,569 | | |
|
Repayments
|
| | | | (1,260,419) | | |
|
Accrued interest
|
| | | | 31,732 | | |
|
Balance, December 31, 2024
|
| | | $ | 26,250 | | |
|
Repayments
|
| | | | (26,250) | | |
|
Balance, September 30, 2025
|
| | | $ | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,800,000 | | |
|
Interest and fees
|
| | | | 121,687 | | |
|
Balance, December 31, 2024
|
| | | $ | 1,921,687 | | |
|
Additions
|
| | | | 650,000 | | |
|
Interest and fees
|
| | | | 253,856 | | |
|
Repayments
|
| | | | (183,017) | | |
|
Balance, September 30, 2025
|
| | | $ | 2,642,526 | | |
|
Current
|
| | | $ | 2,642,526 | | |
|
Non-current
|
| | | | — | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | — | | |
|
Additions
|
| | | | 1,551,166 | | |
|
Interest and fees
|
| | | | 74,449 | | |
|
Repayments
|
| | | | (641,944) | | |
|
Balance, December 31, 2024
|
| | | $ | 983,671 | | |
|
Additions
|
| | | | 350,000 | | |
|
Interest and fees
|
| | | | 304,554 | | |
|
Repayments
|
| | | | (840,250) | | |
|
Balance, September 30, 2025
|
| | | $ | 797,975 | | |
| | | |
Amounts
|
| |||
|
Balance, December 31, 2023
|
| | | $ | 1,107,347 | | |
|
Accrued factoring Fee
|
| | | | 289,684 | | |
|
Repayments
|
| | | | (1,397,031) | | |
|
Balance, December 31, 2024 & September 30, 2025
|
| | | $ | — | | |
| | | |
Right of use
liability |
| |||
|
Balance, December 31, 2023
|
| | | $ | 886,585 | | |
|
Finance costs
|
| | | | 69,652 | | |
|
Lease payments
|
| | | | (247,412) | | |
|
Balance, December 31, 2024
|
| | | $ | 708,825 | | |
|
Finance costs
|
| | | | 32,697 | | |
|
Lease cancelation
|
| | | | (18,514) | | |
|
Lease payments
|
| | | | (140,765) | | |
|
Balance, September 30, 2025
|
| | | $ | 582,243 | | |
|
Less current portion
|
| | | | 236,709 | | |
|
Non-current lease liability
|
| | | $ | 345,534 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| Maturity analysis – contractual undiscounted cash flows | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 236,707 | | | | | $ | 257,461 | | |
|
Two to five years
|
| | | | 419,003 | | | | | | 558,358 | | |
|
Six and thereafter
|
| | | | — | | | | | | — | | |
|
Total lease liabilities
|
| | | $ | 655,710 | | | | | $ | 815,819 | | |
|
Lease liabilities included in the statement of financial position
|
| | | $ | 582,243 | | | | | $ | 708,825 | | |
|
Current
|
| | | $ | 236,709 | | | | | $ | 203,443 | | |
|
Non-current
|
| | | $ | 345,534 | | | | | $ | 505,382 | | |
| | | |
Number of stock
options |
| |
Weighted
average exercise |
| ||||||
|
Outstanding, December 31, 2023
|
| | | | 668,960 | | | | | CAD$ | 4.94 | | |
|
Cancelled
|
| | | | (74,250) | | | | | | 4.35 | | |
|
Expired
|
| | | | (82,460) | | | | | | 12.42 | | |
|
Granted
|
| | | | 2,715,000 | | | | | | 0.80 | | |
|
Outstanding, December 31, 2024
|
| | | | 3,227,250 | | | | | CAD$ | 1.29 | | |
|
Cancelled
|
| | | | (469,750) | | | | | | 1.54 | | |
|
Granted
|
| | | | 2,450,000 | | | | | | 0.30 | | |
|
Outstanding, September 30, 2025
|
| | | | 5,207,500 | | | | | CAD$ | 0.79 | | |
| | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of stock
options |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |
Number of stock
options |
| ||||||||||||
|
7-Apr-26
|
| | | | 83,000 | | | | | CAD$ | 5.00 | | | | | | 0.52 | | | | | | 83,000 | | |
|
28-Jul-26
|
| | | | 12,500 | | | | | CAD$ | 5.50 | | | | | | 0.82 | | | | | | 12,500 | | |
|
28-Jul-26
|
| | | | 5,000 | | | | | CAD$ | 6.50 | | | | | | 0.82 | | | | | | 5,000 | | |
|
1-Nov-26
|
| | | | 42,500 | | | | | CAD$ | 4.60 | | | | | | 1.09 | | | | | | 42,500 | | |
|
14-Jan-27
|
| | | | 10,000 | | | | | CAD$ | 3.60 | | | | | | 1.29 | | | | | | 10,000 | | |
|
15-Apr-27
|
| | | | 50,000 | | | | | CAD$ | 0.59 | | | | | | 1.54 | | | | | | 50,000 | | |
|
26-Apr-27
|
| | | | 128,500 | | | | | CAD$ | 4.10 | | | | | | 1.57 | | | | | | 128,500 | | |
|
2-Jul-27
|
| | | | 250,000 | | | | | CAD$ | 0.24 | | | | | | 1.75 | | | | | | — | | |
|
21-Nov-27
|
| | | | 6,000 | | | | | CAD$ | 2.20 | | | | | | 2.14 | | | | | | 6,000 | | |
|
26-Apr-28
|
| | | | 5,000 | | | | | CAD$ | 1.80 | | | | | | 2.57 | | | | | | 5,000 | | |
|
16-Oct-28
|
| | | | 100,000 | | | | | CAD$ | 1.90 | | | | | | 3.05 | | | | | | 100,000 | | |
|
30-Dec-29
|
| | | | 2,365,000 | | | | | CAD$ | 0.80 | | | | | | 4.25 | | | | | | 1,018,125 | | |
|
2-Apr-30
|
| | | | 150,000 | | | | | CAD$ | 0.84 | | | | | | 4.51 | | | | | | 18,750 | | |
|
30-Sep-30
|
| | | | 2,000,000 | | | | | CAD$ | 0.27 | | | | | | 4.95 | | | | | | — | | |
|
September 30, 2025
|
| | | | 5,207,500 | | | | | | | | | | | | | | | | | | 1,479,375 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
|
|
Risk-free interest rate
|
| |
2.50%
|
| |
3.04%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
155.64%
|
| |
145.18%
|
|
|
Expected life (in years)
|
| |
4.6 years
|
| |
5 years
|
|
|
Stock price
|
| |
CAD$0.30
|
| |
CAD$0.80
|
|
| | | |
Number of
equity settled RSUs |
| |
Grant Price
|
| |||
|
Outstanding, December 31, 2023
|
| | | | 592,914 | | | |
CAD$3.09
|
|
|
Granted
|
| | | | 177,500 | | | |
1.22
|
|
|
Cancelled
|
| | | | (132,248) | | | |
2.82
|
|
|
Exercised
|
| | | | (101,841) | | | |
3.79
|
|
|
Outstanding, December 31, 2024
|
| | | | 536,325 | | | |
CAD$2.41
|
|
|
Granted
|
| | | | 50,000 | | | |
0.27
|
|
|
Exercised
|
| | | | (204,100) | | | |
2.64
|
|
|
Outstanding, September 30, 2025
|
| | | | 382,225 | | | |
CAD$2.00
|
|
| | | |
Outstanding
|
| |
Exercisable
|
| ||||||||||||||||||
|
Expiry date
|
| |
Number of
restricted share units |
| |
Grant Price
|
| |
Remaining
contractual life (years) |
| |
Number of
restricted share units |
| ||||||||||||
|
7-Apr-26
|
| | | | 25,000 | | | | | CAD$ | 5.80 | | | | | | 0.52 | | | | | | 25,000 | | |
|
10-Jun-26
|
| | | | 20,875 | | | | | CAD$ | 5.50 | | | | | | 0.69 | | | | | | 20,875 | | |
|
15-Jan-27
|
| | | | 15,000 | | | | | CAD$ | 3.70 | | | | | | 1.29 | | | | | | 15,000 | | |
|
26-Apr-27
|
| | | | 10,000 | | | | | CAD$ | 4.40 | | | | | | 1.57 | | | | | | 10,000 | | |
|
16-Oct-28
|
| | | | 133,850 | | | | | CAD$ | 1.70 | | | | | | 3.05 | | | | | | 133,850 | | |
|
28-Feb-29
|
| | | | 127,500 | | | | | CAD$ | 1.30 | | | | | | 3.42 | | | | | | 127,500 | | |
|
1-Jan-29
|
| | | | 50,000 | | | | | CAD$ | 0.27 | | | | | | 3.26 | | | | | | — | | |
|
September 30, 2025
|
| | | | 382,225 | | | | | | | | | | | | | | | | | | 332,225 | | |
| | | |
Warrants
outstanding |
| |
Exercise
Price |
| ||||||
|
Outstanding, December 31, 2023
|
| | | | 5,301,970 | | | | | CAD$ | 3.96 | | |
|
Issued
|
| | | | 16,630,724 | | | | | | 0.73 | | |
|
Expired
|
| | | | (1,797,726) | | | | | | 4.81 | | |
|
Exercised
|
| | | | (60,000) | | | | | | 2.00 | | |
|
Outstanding, December 31, 2024
|
| | | | 20,074,968 | | | | | CAD$ | 1.22 | | |
|
Issued
|
| | | | 22,447,643 | | | | | | 0.48 | | |
|
Expired
|
| | | | (7,643,473) | | | | | | 0.73 | | |
|
Exercised
|
| | | | (5,417,775) | | | | | | 0.55 | | |
|
Outstanding, September 30, 2025
|
| | | | 29,461,363 | | | | | CAD$ | 0.87 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
|
|
Risk-free interest rate
|
| |
2.90%
|
| |
3.52%
|
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
|
Stock price volatility
|
| |
89.00%
|
| |
69.78%
|
|
|
Expected life (in years)
|
| |
1.23 years
|
| |
3 years
|
|
|
Share price on grant date
|
| |
CAD$0.50
|
| |
CAD$0.86
|
|
|
Fair value share purchase warrants
|
| |
CAD$0.20
|
| |
CAD$0.43
|
|
| | | |
Outstanding
|
| |||||||||||||||
|
Expiry date
|
| |
Number of
warrants |
| |
Exercise price
|
| |
Remaining
contractual life (years) |
| |||||||||
|
28-Jul-26
|
| | | | 20,719,973 | | | | | CAD$ | 0.35 | | | | | | 0.82 | | |
|
5-Oct-26
|
| | | | 1,782,764 | | | | | CAD$ | 3.00 | | | | | | 1.01 | | |
|
5-Oct-26
|
| | | | 60,723 | | | | | CAD$ | 2.00 | | | | | | 1.01 | | |
|
18-Dec-26
|
| | | | 2,032,312 | | | | | CAD$ | 0.55 | | | | | | 1.22 | | |
|
12-Jan-27
|
| | | | 526,566 | | | | | CAD$ | 1.51 | | | | | | 1.28 | | |
|
12-Jan-27
|
| | | | 15,171 | | | | | CAD$ | 2.00 | | | | | | 1.28 | | |
|
5-Feb-27
|
| | | | 100,000 | | | | | CAD$ | 1.51 | | | | | | 1.35 | | |
|
28-Feb-27
|
| | | | 909,091 | | | | | CAD$ | 2.00 | | | | | | 1.41 | | |
|
27-Jun-27
|
| | | | 19,051 | | | | | CAD$ | 2.00 | | | | | | 1.74 | | |
|
13-Aug-27
|
| | | | 465,033 | | | | | CAD$ | 1.51 | | | | | | 1.87 | | |
|
20-Mar-27
|
| | | | 1,515,500 | | | | | CAD$ | 2.05 | | | | | | 1.47 | | |
|
20-Mar-27
|
| | | | 212,170 | | | | | CAD$ | 1.65 | | | | | | 1.47 | | |
|
27-Oct-27
|
| | | | 144,674 | | | | | CAD$ | 2.75 | | | | | | 2.07 | | |
|
27-Oct-27
|
| | | | 958,335 | | | | | CAD$ | 5.00 | | | | | | 2.07 | | |
| | | | | | 29,461,363 | | | | | | | | | | | | | | |
| | | |
Number of
equity settled |
| |
Weighted
average price |
| ||||||
|
Outstanding, December 31, 2023 and 2024
|
| | | | 200,000 | | | | | CAD$ | 4.00 | | |
|
Released from escrow
|
| | | | — | | | | | | — | | |
|
Outstanding, September 30, 2025
|
| | | | 200,000 | | | | | CAD$ | 4.00 | | |
| | | |
Three months
ended September, |
| |
Nine months
ended September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Loss attributable to common shareholders
|
| | | $ | (2,967,764) | | | | | $ | (2,433,189) | | | | | $ | (10,510,206) | | | | | $ | (6,429,727) | | |
|
Weighted average number of shares
|
| | | | 65,675,798 | | | | | | 16,463,645 | | | | | | 55,564,003 | | | | | | 16,037,061 | | |
|
Basic and diluted loss per share
|
| | | $ | (0.05) | | | | | $ | (0.15) | | | | | $ | (0.19) | | | | | $ | (0.40) | | |
|
Deferred Revenue
|
| |
Amounts
|
| |||
|
Outstanding, December 31, 2023 & 2024
|
| | | | 180,000 | | |
|
Additions
|
| | | | 124,995 | | |
|
Refunds
|
| | | | (120,000) | | |
|
Recognized revenue
|
| | | | (14,959) | | |
|
Outstanding, September 30, 2025
|
| | | | 170,036 | | |
|
Revenue
|
| |
Three months
ended September 30, |
| |
Nine months
ended September 30, |
| ||||||||||||||||||
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||
|
TSA Contract Award HD-AIT
|
| | | | — | | | | | | — | | | | | | 457,905 | | | | | | 200,000 | | |
|
TSA OA Development
|
| | | | — | | | | | | 170,000 | | | | | | 246,944 | | | | | | 620,000 | | |
|
HD-AIT Phase II
|
| | | | — | | | | | | — | | | | | | — | | | | | | 133,056 | | |
|
HD-AIT Phase III
|
| | | | 150,000 | | | | | | 296,944 | | | | | | 150,000 | | | | | | 296,944 | | |
|
HEXWAVE units
|
| | | | 129,049 | | | | | | 650,000 | | | | | | 861,500 | | | | | | 1,446,032 | | |
|
HEXWAVE Software & Warranty
|
| | | | — | | | | | | — | | | | | | 47,907 | | | | | | 1,500 | | |
|
Total Revenue
|
| | | $ | 279,049 | | | | | $ | 1,116,944 | | | | | $ | 1,764,256 | | | | | $ | 2,697,532 | | |
|
Contract Award Revenue Expected in Future Years
|
| |
Year ended December 31,
|
| |||||||||
| |
2025
|
| |
2026
|
| ||||||||
|
HD-AIT Phase II B
|
| | | | 357,759 | | | | | | — | | |
|
Total estimated contract revenues
|
| | | $ | 357,759 | | | | | $ | — | | |
|
TSA HD-AIT Upgrade
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 1,265,000 | | |
|
Year 2024
|
| | | | 200,000 | | |
|
Year 2025
|
| | | | — | | |
|
Milestone 5B (Q1 2025) (paid)
|
| | | | 100,000 | | |
|
Milestone 6 (Q2 2025) (paid)
|
| | | | 357,905 | | |
|
Total Contract Value
|
| | | $ | 1,922,905 | | |
|
TSA Open Architecture
|
| |
Amounts
|
| |||
|
Year 2023
|
| | | $ | 75,000 | | |
|
Year 2024
|
| | | | 795,000 | | |
| Year 2025 | | | | | | | |
|
Milestone 6 (Q1 2025) (paid)
|
| | | | 175,000 | | |
|
Milestone 7 (Q2 2025) (paid)
|
| | | | 71,944 | | |
|
Total Contract Value
|
| | | $ | 1,116,944 | | |
|
TSA HD-AIT Phase II A
|
| |
Amounts
|
| |||
|
Year 2024
|
| | | $ | 296,944 | | |
| Year 2025 | | | | | | | |
|
Milestone 2 (Q3 2025) (paid)
|
| | | | 150,000 | | |
|
Total Contract Value
|
| | | $ | 446,944 | | |
|
TSA HD-AIT Phase II B
|
| |
Amounts
|
| |||
| Year 2026 | | | | | | | |
|
Milestone 3 (Q1 2025)
|
| | | $ | 100,000 | | |
|
Milestone 4 (Q1 2025)
|
| | | $ | 175,000 | | |
|
Milestone 5 (Q1 2025)
|
| | | | 82,759 | | |
|
Total Contract Value
|
| | | $ | 357,759 | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Changes in non-cash working capital | | | | | | | | | | | | | |
|
Amounts receivable and prepaids
|
| | | $ | (525,024) | | | | | $ | (217,729) | | |
|
Inventory
|
| | | | (360,015) | | | | | | 964,272 | | |
|
Contract cost
|
| | | | 268,952 | | | | | | — | | |
|
Accounts payable and accrued liabilities
|
| | | | 235,882 | | | | | | (703,454) | | |
|
Deferred revenue
|
| | | | (9,964) | | | | | | 1,135,970 | | |
|
Net changes in non-working capital
|
| | | $ | (390,169) | | | | | $ | 1,179,059 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Fair value of compensation brokers warrants
|
| | | $ | 129,091 | | | | | $ | 10,265 | | |
|
Residual value allocated to warrants
|
| | | | 263,584 | | | | | | 426,663 | | |
|
Fair value of warrants allocated to share capital on expiry
|
| | | | — | | | | | | (312,816) | | |
|
Transfer of reserves on exercise of RSUs
|
| | | | 374,067 | | | | | | 246,518 | | |
|
Stock based compensation recorded in cost of revenue
|
| | | | 20,814 | | | | | | — | | |
|
Reclassification from reserves upon warrant exercised
|
| | | | — | | | | | | 87,367 | | |
|
Transfer from inventory to PP&E
|
| | | | 85,803 | | | | | | — | | |
|
Intangibles capitalized to inventory
|
| | | | 47,710 | | | | | | — | | |
| | | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
G&A Salaries
|
| | | $ | 385,401 | | | | | $ | 171,686 | | | | | $ | 1,061,266 | | | | | $ | 485,108 | | |
|
G&A Stock-based compensation
|
| | | | 166,095 | | | | | | 77,548 | | | | | | 693,419 | | | | | | 136,004 | | |
|
G&A Consulting fees(1)
|
| | | | — | | | | | | 24,192 | | | | | | — | | | | | | 72,788 | | |
| | | | | $ | 551,496 | | | | | $ | 273,426 | | | | | $ | 1,754,685 | | | | | $ | 693,901 | | |
| | | |
Amounts
CAD dollars |
| |||
|
Financial assets denominated in foreign currencies
|
| | | $ | 182,454 | | |
|
Financial liabilities denominated in foreign currencies
|
| | | | (643,290) | | |
|
Net exposure
|
| | | $ | (460,836) | | |
| | | |
For the nine months ended September 30, 2025
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 909,407 | | | | | | 854,849 | | | | | | 1,764,256 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,112,884 | | | | | | 1,493,636 | | | | | | 3,606,520 | | |
|
Net loss for the year
|
| | | | (4,338,868) | | | | | | (3,021,690) | | | | | | (3,149,648) | | | | | | (10,510,206) | | |
| | | |
For the three months ended September 30, 2025
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 129,049 | | | | | | 150,000 | | | | | | 279,049 | | |
|
Cost of revenue
|
| | | | — | | | | | | 838,101 | | | | | | 394,939 | | | | | | 1,233,040 | | |
|
Net loss for the year
|
| | | | (937,181) | | | | | | (1,161,222) | | | | | | (869,361) | | | | | | (2,967,764) | | |
| | | |
For the nine months ended September 30, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 1,447,532 | | | | | | 1,250,000 | | | | | | 2,697,532 | | |
|
Cost of revenue
|
| | | | — | | | | | | 2,408,789 | | | | | | 1,796,912 | | | | | | 4,205,701 | | |
|
Net loss for the year
|
| | | | (1,696,754) | | | | | | (1,987,849) | | | | | | (2,745,124) | | | | | | (6,429,727) | | |
| | | |
For the three months ended September 30, 2024
|
| |||||||||||||||||||||
| | | |
Corporate
|
| |
HEXWAVE
|
| |
Contract
|
| |
Total
|
| ||||||||||||
| | | |
$
|
| |
$
|
| |
$
|
| |
$
|
| ||||||||||||
|
Revenue
|
| | | | — | | | | | | 650,000 | | | | | | 466,944 | | | | | | 1,116,944 | | |
|
Cost of revenue
|
| | | | — | | | | | | 886,225 | | | | | | 979,947 | | | | | | 1,866,172 | | |
|
Net loss for the year
|
| | | | (488,065) | | | | | | (816,952) | | | | | | (1,128,172) | | | | | | (2,433,189) | | |
| |
Exhibit
No. |
| |
Description
|
|
| | 1.1* | | | Form of Underwriting Agreement | |
| | 3.1* | | | Notice of Articles | |
| | 5.1* | | | Opinion of McMillan LLP | |
| | 10.1+ | | | | |
| | 10.2+ | | | Omnibus Long-Term Incentive Plan, as amended on October 25, 2022 | |
| | 10.3+ | | | Omnibus Long-Term Incentive Plan, as amended on October 26, 2023 | |
| | 10.4* | | | Exclusive Patent License Agreement, dated September 10, 2018, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.5* | | | First Amendment to Exclusive Patent License Agreement, dated March 4, 2019, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.6* | | | Second Amendment to Exclusive Patent License Agreement, dated March 28, 2019, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.7* | | | Third Amendment to Exclusive Patent License Agreement, dated September 20, 2019, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.8* | | | Fourth Amendment to Exclusive Patent License Agreement, dated March 12, 2020, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.9* | | | Fifth Amendment to Exclusive Patent License Agreement, dated August 1, 2022, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.10* | | | Sixth Amendment to Exclusive Patent License Agreement, dated April 1, 2023, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.11* | | | Seventh Amendment to Exclusive Patent License Agreement, dated June 1, 2024, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| |
Exhibit
No. |
| |
Description
|
|
| | 10.12* | | | Technology Transfer Agreement, dated August 24, 2018, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.13* | | | Cooperative Research and Development Agreement, dated December 21, 2018, by and between Liberty Defense Technologies, Inc. and Massachusetts Institute of Technology | |
| | 10.14 | | | | |
| | 10.15 | | | | |
| | 10.16 | | | | |
| | 10.17 | | | | |
| | 10.18 | | | | |
| | 10.19* | | | Factoring Agreement, by and between Bengal Capital Inc. and Liberty Defense Holdings Ltd., dated as of June 22, 2023 | |
| | 10.20* | | | License Agreement, dated as of March 22, 2021, between DrawDown Technologies Inc. and Battelle Memorial Institute | |
| |
10.21+*
|
| | Employment Agreement, dated as of December 7, 2018, between William Frain and DrawDown Technologies, Inc. | |
| |
10.22+*
|
| | Employment Agreement, dated as of January 1, 2025, between Omar Garcia and Liberty Defense Holdings Ltd. | |
| |
10.23+*
|
| | Employment Agreement, dated as of February 25, 2025, between Daryl Rebeck and Liberty Defense Holdings Ltd. | |
| | 10.24* | | | Form of Indemnification Agreement | |
| | 21.1* | | | List of Subsidiaries | |
| | 23.1 | | | | |
| | 23.2* | | | Consent of McMillan LLP (included in Exhibit 5.1) | |
| | 24.1 | | | | |
| | 99.1* | | | Consent of , to be named as a director | |
| | 107 | | | |
| | | | | LIBERTY DEFENSE HOLDINGS, LTD. | |
| | | | |
By:
/s/ William Frain
Name: William Frain
Title: Chief Executive Officer |
|
| |
SIGNATURE
|
| |
TITLE
|
| |
DATE
|
|
| |
/s/ William Frain
William Frain
|
| |
Chief Executive Officer, Director
(Principal Executive Officer) |
| |
February 4, 2026
|
|
| |
/s/ Omar Garcia Abrego
Omar Garcia Abrego
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
February 4, 2026
|
|
| |
/s/ Jason Burinescu
Jason Burinescu
|
| | Executive Chairman | | |
February 4, 2026
|
|
| |
/s/ Linda Jacksta
Linda Jacksta
|
| | Director | | |
February 4, 2026
|
|
| |
/s/ Arjun Grewal
Arjun Grewal
|
| | Director | | |
February 4, 2026
|
|
| |
/s/ William Frain
|
| | | | |||
| | Name: | | | William Frain | | | | |
| | Title: | | |
Chief Executive Officer
|
| | ||