FIREFLY NEUROSCIENCE, INC.
For the period ended Jun 30, 2026. Filed Aug 11, 2026.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2026 · Filed Aug 11, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements (Unaudited)
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
NOTE1: BUSINESS DESCRIPTION
Overview
Firefly Neuroscience, Inc., a Delaware corporation, and its wholly owned subsidiaries Evoke Neuroscience, Inc., a Delaware corporation, Firefly Neuroscience2023, Inc., a Delaware corporation, Firefly Neuroscience Ltd., an Israeli corporation, Elminda2022 Inc., a Delaware corporation, and Firefly Neurosciences Canada Inc., a Canadian corporation, (collectively, the “Company”), are engaged in the development, marketing and distribution of medical devices and technology allowing high resolution visualization and evaluation of complex neuro-physiological interconnections of the human brain.
As of* June 30, 2026*the Company closed Elminda Canada Inc.
The combined entity operates under the name Firefly Neuroscience, Inc., and on* August 13, 2024,*the Company began trading on the Nasdaq Capital Market (NASDAQ Ticker Symbol: AIFF).
NOTE2: GOING CONCERN
As of* June 30, 2026*, the Company had cash on hand of $9,226, an accumulated deficit of $115,558 and negative cash flow from operating activities for thesix months ended* June 30, 2026*, of $3,698. Further, the Company has recurring losses with insufficient revenue from operations and expects to continue generating losses and using cash for operations. The Company's cash requirements have been met through the sales of common stock, issuance of debt and warrant exercises.
Notwithstanding the Company's cash on hand as of* June 30, 2026,the Company's recurring losses, negative cash flows from operating activities, and revenue that remains insufficient to cover operating costs raise substantial doubt about the Company's ability to continue as a going concern withinone* year after the date these financial statements are issued. The Company expects to continue to require substantial additional capital beyond the near term to fund its operations, achieve profitability, and execute its business strategy. Therefore, the Company* may*be unable to realize its assets and discharge its liabilities in the normal course of business.
Management has a reasonable expectation that it can continue raising additional capital to fund its operations for the foreseeable future. During thesix months ended* June 30, 2026,the Company raised $10,277 in gross proceeds through the Initial Closing and Additional Closing of the March 2026private placement of units and the exercise of warrants (see Note13* — Equity). In addition, on* February 3, 2026,the Company entered into an At the Market Offering Agreement (the "ATM Agreement") with Konik Capital Partners, LLC, a division of T.R. Winston and Company, LLC, under which the Company mayoffer and sell shares of common stock having an aggregate sales price of up to$7,434; as of June 30, 2026,*no shares had been sold under the ATM Agreement.
The Company's ability to raise additional funds, including under the ATM Agreement, will depend on, among other factors, financial, economic and market conditions and investor demand, many of which are outside of the Company's control, and there can beno assurance that the Company will be able to obtain additional funding on satisfactory terms, or at all. Because critical elements of these plans arenot within management's control, management doesnot consider them probable of being effectively implemented such that they would alleviate the substantial doubt described above. Accordingly, management has concluded that substantial doubt about the Company's ability to continue as a going concern withinone year after the date these financial statements are issued hasnot been alleviated.
5
NOTE3: BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
The results reported in these unaudited condensed consolidated financial statements shouldnot be regarded as necessarily indicative of results that* maybe expected for any subsequent period or for the entire period. These unaudited condensed consolidated financial statements and notes thereto should be read in conjunction with the Company’s annual audited consolidated financial statements for the year ended December 31, 2025*, and the notes thereto included in the Company’s Form10-K filed with the SEC on* March 31, 2026.*Certain information and footnote disclosures normally included in the audited consolidated financial statements prepared in accordance with U.S. GAAP have been condensed or omitted in the accompanying unaudited condensed consolidated financial statements. All amounts are disclosed in thousands, except share and per share amounts. The accompanying unaudited condensed consolidated financial statements contain all adjustments, consisting only of normal recurring adjustments, except as otherwise indicated, necessary for a fair statement of its consolidated financial position, results of operations, and cash flows of the Company for all periods presented.
Principles of consolidation
These unaudited consolidated financial statements include the financial information of the Company and its subsidiaries. The Company consolidates legal entities in which it holds a controlling financial interest. The Company has atwo-tier consolidation model:one focused on voting rights (the voting interest model) and thesecond focused on a qualitative analysis of power over significant activities and exposure to potentially significant losses or benefits (the variable interest model). All entities arefirst evaluated to determine whether they are variable interest entities (“VIE”). If an entity is determinednot to be a VIE, it is assessed on the basis of voting and other decision-making rights under the voting interest model. The accounts of the subsidiaries are prepared for the same reporting period using consistent accounting policies. All intercompany balances and transactions were eliminated on consolidation.
Use of estimates in the preparation of consolidated financial statements
The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates and assumptions, and such differences could be material to the Company’s financial position and results of operations.
6
Significant accounting policies
There have beenno new or material changes to the significant accounting policies discussed in the Company’s audited consolidated financial statements since the year ended* December 31, 2025*.
Impact of recently issued accounting standards
In* November 2024,the FASB issued ASU2024*-03, "Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic220-40): Disaggregation of Income Statement Expenses," which requires public business entities to disclose, in the notes to the financial statements, specified components of certain income statement expense line items presented on the face of the income statement, including purchases of inventory, employee compensation, depreciation, and amortization of intangible assets, on both an annual and interim basis. ASU2024-03 is effective for annual reporting periods beginning after* December 15, 2026,and interim reporting periods within fiscal years beginning after December 15, 2027,*with early adoption permitted. The Company is currently evaluating the impact that the adoption of this standard will have on its disclosures in the consolidated financial statements.
In* July 2025,the FASB issued ASU2025*-05, Financial Instruments - Credit Losses (Topic326) (“ASU2025-05”) to introduce a practical expedient to calculating current expected credit loss by assuming that the current conditions as of the balance sheet date willnot change for the remaining life of the asset. This expedient can only be applied to current accounts receivable and current contract assets. ASU2025-05 is effective for annual reporting periods beginning after* December 15, 2025and interim periods within those annual periods, and this update is applied prospectively. The adoption of this amendment didnot* have a material impact on the Company's consolidated financial statements.
In* September 2025,the FASB issued Account Standards Update, or ASU,2025-06 “Intangibles-Goodwill and Other-Internal-Use Software (Subtopic350* 40): Targeted Improvements to the Accounting for Internal-Use Software”, to modernize the accounting for internal-use software costs. The new guidance amends the existing standard that refers to various stages of a software development project to align better with current software development methods. Under the new guidance, entities will start capitalizing eligible costs when management has authorized and committed to funding the software project, and it is probable that the project will be completed and the software will be used to perform the function intended. In evaluating whether it is probable the project will be completed, an entity is required to consider whether there is significant uncertainty associated with the development activities of the software. The new guidance will be effective for the Company for interim and annual periods beginning* January 1, 2028.The Company hasnot* adopted this standard early and is currently evaluating the potential effect that the updated standard will have on its consolidated financial statements.
In* December 2025,the FASB issued ASU2025*-11, "Interim Reporting (Topic270): Narrow-Scope Improvements," which clarifies the scope of the interim reporting guidance, reorganizes and consolidates the interim disclosure requirements within ASC270 into a single location, and introduces a disclosure principle requiring entities to disclose events and changes that occur after the end of the most recent annual reporting period that have a material impact on the entity. ASU2025-11 doesnot add or remove any existing interim disclosure requirements. The new guidance will be effective for the Company for interim reporting periods in fiscal years beginning after* December 15, 2027,with early adoption permitted. The Company hasnot* adopted this standard early and is currently evaluating the potential effect that the updated standard will have on its consolidated financial statements.
NOTE4: BUSINESS COMBINATION
Evoke Neuroscience, Inc.
On* April 30, 2025,the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with Evoke Neuroscience, Inc. (“Evoke”) and stockholders of Evoke (the “Sellers”) to increase Firefly Neuroscience, Inc.’s capacity and expand its customer base. The Sellers sold and the Company purchased all of the issued and outstanding shares of Evoke, for a total purchase price consisting of: (i) $3,000 in cash (the “Cash Purchase Price”); (ii) shares of the Company’s common stock having an aggregate value of $3,000 priced at $3.50 per share (the “Shares”); and (iii) an earn-out payment in the form of additional shares of the Company’s common stock with an aggregate value of $500, contingent upon the achievement of specified revenue targets during athirty-six* (36) month earn-out period, all as further described in the Securities Purchase Agreement (the “Earn-Out Shares,” and collectively with the Cash Purchase Price and Share Consideration, the “Purchase Price”).
7
The contingent consideration associated with the Earn-Out Shares of $478 reflects the estimated fair value, at the acquisition date, of contingent future cash payments of up to $500 to the Sellers under an “earn-out” provision of the Securities Purchase Agreement. The Company determined the estimated acquisition date of fair value of the contingent consideration using a Monte Carlo simulation. Significant assumptions included a discount rate of 3.5% and an assumed income tax rate of 26.5% as well as projected net sales derived from internal forecasts and athree-month revenue volatility rate of 1.6%.
This contingent consideration liability will be remeasured at fair value for each reporting period until the contingency is resolved, with changes in fair value recognized in operating expenses. During thesix months ended* June 30, 2026*, the Company didnot recognize a change in fair value of contingent consideration. Significant assumptions included a discount rate of 3.6% and an assumed income tax rate of 26.5% as well as projected net sales derived from internal forecasts and athree-month revenue volatility rate of 2.4%.
The condensed consolidated financial statements of the Company include the results of operations of Evoke from* April 30, 2025to June 30, 2026* and donot include results of operations for periods prior to* April 30, 2025.*
The following table presents the unaudited pro forma condensed consolidated results of operations for thethree andsix months ended* June 30, 2026and2025* as if the acquisition of Evoke occurred at the beginning of fiscal year2025. The pro forma information provided below is compiled from the preacquisition financial information of Evoke and includes pro forma adjustments to give effect to (i) amortization expense associated with the acquired intangible assets. The pro forma results arenot necessarily indicative of (i) the results of operations that would have occurred had the operations of this acquisition actually been acquired at the beginning of fiscal year2025 or (ii) future results of operations. The results of operations of Evoke from* January 1, 2025to April 30, 2025*included revenues of $514 and a net loss of $256.
| · · Three Months Ended · · · Six Months Ended · | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · June 30, · · · June 30, · | ||||||||||||
| | | 2026 | | | 2025 | | | 2026 | | | 2025 | |
| Revenues | | $514 | | | $408 | | | $999 | | | $856 | |
| Net loss | | $(1,984) | | $(1,857) | | $(3,988) | | $(15,019) | ||||
NOTE5: ACCOUNTS AND OTHER RECEIVABLES
Details of accounts and other receivables balance is as follows:
| June 30, | December 31, | |
|---|---|---|
| 2026 | 2025 | |
| Accounts receivable | $150 | $124 |
| Allowance for expected credit losses | (22) | (10) |
| Other receivables | 60 | 80 |
| Total | $188 | $194 |
| June 30, | December 31, | |
|---|---|---|
| 2026 | 2025 | |
| Allowance for credit losses at beginning of period | $10 | $112 |
| Provision for bad debt | 12 | 10 |
| Accounts written off | - | (112) |
| Allowance for credit losses at end of period | $22 | $10 |
8
NOTE6: PREPAID EXPENSES
Details of prepaid expenses balance is as follows:
| June 30, · December 31, | ||||
|---|---|---|---|---|
| 2026 · 2025 | ||||
| Shares issued for prepaid services | $394 | $780 | ||
| Prepaid expenses | 373 | 198 | ||
| Total (current) | $767 | $978 | ||
| Shares issued for prepaid services | $ | - | $ | - |
| Prepaid expenses | 352 | 268 | ||
| Total (non-current) | $352 | $268 | ||
NOTE7: INVENTORY
Details of inventory balance is as follows:
| June 30, | December 31, | |
|---|---|---|
| 2026 | 2025 | |
| Raw Materials | $44 | $108 |
| Work In Process | - | - |
| Finished Goods | - | - |
| Total | $44 | $108 |
NOTE8: EQUIPMENT
Equipment balance is as follows:
| June 30, | December 31, | |
|---|---|---|
| 2026 | 2025 | |
| Medical equipment, cost | $148 | $148 |
| Medical equipment subject to operating leases, cost | 216 | 123 |
| Office Equipment | 40 | 32 |
| Less – accumulated depreciation | (75) | (58) |
| Less - Impairment | (99) | (99) |
| Equipment, net | $230 | $146 |
Depreciation expenses was $10 and $17 for thethree andsix months ended* June 30, 2026*, respectively.
Medical equipment subject to operating leases includes hardware leased to customers as part of the Company’s products and services offerings.
9
NOTE9: LEASES
The Company enters into subscription agreements with customers under which it leases EEG equipment and provides services related to EEG testing. The lease terms range from 1 to 2 years. The subscription arrangements are classified as an operating lease. The leases donot transfer ownership of the underlying assets to the customer, donot provide the customer with a purchase option that is reasonably certain to be exercised, and the lease terms donot represent a major part of the remaining economic life of the underlying assets. The underlying assets subject to operating leases consist of EEG equipment. These assets remain on the Company’s balance sheet and are depreciated over their estimated useful lives.
Future undiscounted cash flows from the Company’s operating leases are as follows:
| Year | | | | |
|---|---|---|---|---|
| 2026 | | $436 | | |
| 2027 | | | 342 | |
| 2028 | | | 45 | |
| 2029 | | | - | |
| 2030 | | | - | |
| Thereafter | | | - | |
| Total | | $823 | |
NOTE10: INTANGIBLE ASSETS, NET AND GOODWILL
The following tables summarize the composition of intangible assets as of* June 30, 2026* and* December 31, 2025:*
| Gross · Net | ||||||
|---|---|---|---|---|---|---|
| Carrying · Accumulated · Accumulated · Carrying · Weighted | ||||||
| Amount · Amortization · Impairment · Amount · Average Life | ||||||
| Finite lived intangible assets | ||||||
| Developed technology | 700 | (91) | - | 609 | 7.84 | |
| Trade names | 150 | (57) | - | 93 | 1.84 | |
| Non-compete agreements | 110 | (26) | - | 84 | 3.84 | |
| Total intangible assets | $960 | $(174) | $ | - | $786 | 6.44 |
| · · December 31, 2025 · | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Gross · · · · · · · · · · · Net · · · · · | |||||||||||||||||||
| · · Carrying · · · Accumulated · · · Accumulated · · · Carrying · · · Weighted · | |||||||||||||||||||
| · · Amount · · · Amortization · · · Impairment · · · Amount · · · Average Life · | |||||||||||||||||||
| Finite lived intangible assets · · · · · · · · · · · · · · · · · · · · | |||||||||||||||||||
| BNA software | | $1,109 | | | $(84) | | $(1,025) | | $ | - | | | | - | | ||||
| Developed technology | | | 700 | | | | (52) | | | - | | | | 648 | | | | 8.33 | |
| Trade names | | | 150 | | | | (33) | | | - | | | | 117 | | | | 2.33 | |
| Non-compete agreements | | | 110 | | | | (14) | | | - | | | | 96 | | | | 4.33 | |
| Total intangible assets | | $2,069 | | | $(183) | | $(1,025) | | $861 | | | | 6.93 | | |||||
Amortization expense was $37 and $75 for thethree andsix months ended* June 30, 2026*, respectively.
10
The estimated aggregate future amortization expense for intangible assets subject to amortization as of* June 30, 2026*, is summarized below:
| Estimated | |
|---|---|
| Future | |
| Amortization | |
| Expense | |
| 2026 | $75 |
| 2027 | 150 |
| 2028 | 116 |
| 2029 | 100 |
| 2030 and thereafter | 345 |
| Total | $786 |
NOTE11: LIABILITY FOR EMPLOYEE RIGHTS UPON RETIREMENT
Israeli labor law requires payment of severance pay upon dismissal of an employee or upon termination of employment in certain circumstances. Pursuant to Section14 of the Israeli Severance Pay Law,1963, all of the Company’s employees are entitled to monthly deposits, at a rate of 8.33% of their monthly salary, made in their name with insurance companies. Payments made in accordance with Section14 relieve the Company from any future severance payments with respect to those employees. In accordance with the Israeli Severance Pay Law,1963, severance payments, which are included in salary and employee benefits, were $10 and $17 for thethree andsix months ended* June 30, 2026*, and were $11 and $22 for thethree andsix months ended* June 30, 2025,*respectively.
NOTE12: COMMITMENTS AND CONTINGENCIES
a. Royalty Commitment - Israeli Innovation Authority (“IIA”)
The Company is committed to pay royalties to the State of Israel, through the Israel Innovation Authority (“IIA”), on proceeds from sales of products in which the IIA participated by way of grants for research and development. No grants were received in the period beginning* January 1, 2024through June 30, 2026*. Under the terms of the prior IIA grant agreements, the principal value of financial assistance received along with annual interest based on London Inter-Bank Offered Rate (“LIBOR”) is repayable in form of royalties at 3.0% of BNA™ sales. Since the elimination of LIBOR, the Secured Overnight Financing Rate (“SOFR”) subsequently replaced LIBOR as a reference rate of interest for IIA grant agreements. In the case of lack of commercial feasibility of the project that was financed using the grant, the Company isnot obligated to pay any royalty. The Company cannot reasonably determine the outcome of the commercialization of the underlying technology and considers the liability to be contingent upon generation of sales utilizing said underlying technology, henceno liability has been recognized as of* June 30, 2026*, and* December 31, 2025*. The contingent liability amounts to $5,885 and $5,835 for* June 30, 2026*, and* December 31, 2025* respectively.
Sale of the technology developed utilizing the grants from IIA is restricted and is subject to IIA’s approval.
b. Legal Proceedings
The Company is subject to various claims, complaints, and legal actions in the normal course of business from time to time. After consulting with counsel, the Company isnot aware of any currently pending litigation for which it believes the outcome could have a material adverse effect on its operations or financial position.
11
NOTE13: EQUITY
a. Shares
On* February 3, 2026,the Company filed a Prospectus Supplement to amend a registration statement with the Securities and Exchange Commission for an at-the-market ("ATM") offering program pursuant to which the Company may,from time to time, offer and sell shares of its common stock having an aggregate offering price of up to $7,434. The registration statement became effective on February 3, 2026.As of June 30, 2026,*the Company hadnot sold any shares under the ATM program.
On* March 8, 2026,the Company entered into a Securities Purchase Agreement (the "Purchase Agreement") with certain accredited investors (the "Investors") for a private placement of units ("Units") at a purchase price of $1.50 per Unit. On March 12, 2026 (*the "Initial Closing"), the Company issued 1,500,000 Units for aggregate gross proceeds of $2,250.
Each Unit consists of: (i)one share of common stock (par value $0.0001), or a pre-funded warrant to purchaseone share of common stock at $0.0001 per share for investors subject to beneficial ownership limitations of 4.99% or 9.99%; (ii)one warrant to purchaseone share of common stock at $1.88 per share exercisable over five years; and (iii)one warrant to purchaseone share of common stock at $2.50 per share exercisable over five years.
The offering was conducted as a private placement under Section4(a)(2) of the Securities Act of1933 and/or Rule506(b) of Regulation D, and was structured to comply with Nasdaq Listing Rule5635(d) without requiring stockholder approval.
In connection with the Purchase Agreement, each Investor entered into a Lock-Up Agreement restricting transfers of all securities issued under the Purchase Agreement forsix months following the Initial Closing (through* September 12, 2026),followed by asix*-month graduated release ofone-sixth of restricted securities per month through* March 12, 2027.*
On* April 16, 2026,the Company consummated an additional closing (the "Additional Closing") under the Purchase Agreement, pursuant to which the Company issued 5,333,333 units at a purchase price of $1.50 per unit for aggregate gross proceeds of $8,000. Each unit consisted of eitherone share of common stock orone pre-funded warrant exercisable at $0.0001 per share, together with (i)one five-year common stock purchase warrant to purchaseone share of common stock at an exercise price of $1.88 per share (the"150%* Warrants") and (ii)one five-year common stock purchase warrant to purchaseone share of common stock at an exercise price of $2.50 per share (the*"200%* Warrants"). In connection with the Additional Closing, the Company issued 762,208 shares of common stock, a pre-funded warrant to purchase 4,571,125 shares of common stock,150% Warrants to purchase 5,333,333 shares of common stock, and200% Warrants to purchase 5,333,333 shares of common stock, all warrants expiring* April 16, 2031.The exercise of all warrants is subject to a 4.99% beneficial ownership limitation. In connection with the Additional Closing, the Company and the investor entered into an amended and restated lock-up agreement restricting transfers of the securities for a30*-day period ending* May 16, 2026.*
The securities described above were offered and sold in private placements in reliance on the exemption from registration provided by Section4(a)(2) of the Securities Act and Rule506(b) of Regulation D promulgated thereunder.
b. Warrants
The following table summarizes the Company’s warrant activity for thesix months ended* June 30, 2026*:
| Weighted · Weighted | |||
|---|---|---|---|
| Average · Average | |||
| Number of | Exercise | Remaining | |
| Warrants | Price | Life (Years) | |
| Outstanding warrants, December 31, 2025 | 900,738 | $16.26 | 6.65 |
| PIPE 2026 warrants | 13,666,666 | 2.19 | - |
| Exercised | - | - | - |
| Warrants Expired | - | - | - |
| Outstanding warrants, June 30, 2026 | 14,567,404 | $2.84 | 4.58 |
12
c. Warrants exercisable for little orno consideration**
Warrants exercisable for little orno consideration are fully vested warrants that allow the holders to acquire a specified number of the issuer’s shares at a nominal exercise price. The following table summarizes the Company’s penny warrant activity for thesix months ended* June 30, 2026*:
| Weighted | ||
|---|---|---|
| Average | ||
| Number of | Remaining | |
| Warrants | Life (Years) | |
| Outstanding warrants, December 31, 2025 | 107,591 | - |
| Pre-Funded Warrants (Note 13.a) | 5,620,159 | 4.95 |
| Exercised | - | - |
| Expired | - | - |
| Outstanding warrants, June 30, 2026 | 5,727,750 | 4.69 |
d. Employees stock option plan
A summary of option activity under the Company’s equity incentive plan as of* June 30, 2026*, and changes during the period then ended is presented below.
| Weighted | |||||
|---|---|---|---|---|---|
| Weighted · Average | |||||
| Number of · Average · Remaining · Aggregate | |||||
| Stock · Exercise · Contractual · Intrinsic | |||||
| Options · Price · Term (Years) · Value | |||||
| Outstanding Options, December 31, 2025 | 343,499 | $7.01 | 2.78 | $ | - |
| Options granted | - | - | - | - | |
| Options forfeited | (18,023) | 21.09 | - | - | |
| Outstanding Options, June 30, 2026 | 325,476 | $6.23 | 2.19 | $ | - |
13
The share-based compensation expense related to options for thethree andsix months ended* June 30, 2026* was $10 and $19, respectively and $(43) and $43 forthree andsix months ended* June 30, 2025*, respectively. The fair value of options granted for thesix months ended* June 30, 2026and2025*, was$nil and $34, respectively. The intrinsic value of the options outstanding as of* June 30, 2026* is$nil (* December 31, 2025*:$nil).
A summary of the Company’s nonvested options as of* June 30, 2026*, and changes during thesix-month period ended, is presented below.
| Weighted | ||
|---|---|---|
| Number of | Average | |
| Stock | Grant-Date | |
| Options | Fair Value | |
| Non-Vested Options, December 31, 2025 | 61,058 | $4.94 |
| Options granted | - | - |
| Options vested | (51,449) | - |
| Options forfeited | (1,534) | - |
| Non-Vested Options, June 30, 2026 | 8,075 | $3.14 |
As of* June 30, 2026*, there was $14 of total unrecognized compensation cost related to nonvested options granted to be recognized over the next year.
e. Restricted share units (“RSUs”)
A summary of RSU activity under the Company’s equity incentive plan as of* June 30, 2026*, and changes during the period ended is presented below.
| Aggregate | ||
|---|---|---|
| Number of | Intrinsic | |
| Stock RSUs | Value | |
| Outstanding, December 31, 2025 | 357,870 | $315 |
| RSUs granted | 342,231 | - |
| RSUs vested | (206,059) | - |
| Outstanding, June 30, 2026 | 494,042 | $598 |
14
The share-based compensation expense related to RSUs for thethree andsix months ended* June 30, 2026* was $175 and $507, respectively and $70 and $71 for thethree andsix months ended* June 30, 2025*, respectively. The fair value of RSUs granted for thesix months ended* June 30, 2026*, and2025, was $575 and $1,051, respectively.
The fair value of each RSU is estimated based on the grant-date fair value of the underlying share of common stock.
A summary of the Company’s nonvested RSUs as of* June 30, 2026*, and changes during thethree-month period ended, is presented below.
| Weighted | ||
|---|---|---|
| Average | ||
| Number of | Grant-Date | |
| Stock RSUs | Fair Value | |
| Non-vested RSUs, December 31, 2025 | 357,870 | $3.19 |
| RSUs granted | 342,231 | 1.68 |
| RSUs vested | (206,059) | 2.35 |
| Non-vested RSUs, June 30, 2026 | 494,042 | $2.49 |
As of* June 30, 2026*, there was $1,200 of total unrecognized compensation cost related to nonvested RSUs granted. That cost is expected to be recognized over a weighted average period of 2.11 years.
f. Deferred stock units (“DSUs”)
A summary of DSU activity under the Company’s equity incentive plan as of* June 30, 2026*, and changes during the period ended, is presented below.
| Number of | Aggregate | |
|---|---|---|
| Deferred | Intrinsic | |
| Stock Units | Value | |
| Outstanding DSUs, December 31, 2025 | 239,084 | $152 |
| DSUs granted | - | - |
| Outstanding DSUs, June 30, 2026 | 239,084 | $289 |
The share-based compensation expense related to DSUs for thethree andsix months ended* June 30, 2026* was $83 and $165, respectively and $50 and $167 for thethree andsix months ended* June 30, 2025*, respectively. The fair value of DSUs granted for thesix months ended* June 30, 2026*, and2025, was$nil and $209, respectively.
The fair value of each DSU is estimated based on the grant-date fair value of the underlying share of common stock.
15
A summary of the Company’s nonvested DSUs as of* June 30, 2026*, and changes during thethree-month period ended, is presented below.
| Weighted | ||
|---|---|---|
| Average | ||
| Number of | Grant-Date | |
| Stock DSUs | Fair Value | |
| Non-vested DSUs, December 31, 2025 | 172,416 | $1.92 |
| DSUs granted | - | - |
| DSUs vested | (86,206) | - |
| Non-vested DSUs, June 30, 2026 | 86,210 | $1.92 |
As of* June 30, 2026*, there was $109 of total unrecognized compensation cost related to nonvested DSUs granted. That cost is expected to be recognized over a weighted average period of 4 months.
NOTE14: BASIC AND DILUTED NET LOSS PER SHARE
Basic net loss per common share is computed by dividing net loss attributable to holders of common stock by the weighted average number of shares of common stock outstanding during the period. Weighted average number of shares of common stock outstanding during the period computation includes shares of common stock to be contractually issued as of the period end date and warrants exercisable for little orno consideration in relation to the share price. Shares of common stock that were issued and are subject to vesting conditions arenot considered outstanding during the requisite service period.
Diluted net loss per common share is computed by giving effect to all potential dilutive shares of common stock that were outstanding during the period when the effect is dilutive. As of* June 30, 2026*, potential dilutive shares of common stock consist of shares issuable upon exercise of stock options, warrants, RSUs and DSUs. No adjustments have been made to the weighted average outstanding shares of common stock figures for thesix months ended* June 30, 2026,or2025*, as the assumed conversion would be anti-dilutive.
The following table summarizes the potential shares of common stock that were excluded from the computation of diluted net loss per share, as such shares would have had an anti-dilutive effect:
| 2026 | 2025 | |
|---|---|---|
| Warrants (Note 13.b) | 14,567,404 | 1,721,381 |
| Stock options (Note 13.d) | 325,476 | 376,269 |
| Unvested RSUs (Note 13.e) | 494,042 | 311,194 |
| Unvested DSUs (Note 13.f) | 86,210 | 16,668 |
| Total | 15,473,132 | 2,425,512 |
For the purposes of the computation of basic and diluted net loss per share, an amount recognized as a deemed dividend reduced net loss available to common stockholders in a manner similar to the application of thetwo-class method. The net loss available to common stockholders for thesix months ended* June 30, 2026and2025* was adjusted by the deemed dividend associated with the Inducement Agreement.
16
NOTE15: REVENUE
| Three Months Ended · Six Months Ended | ||||
|---|---|---|---|---|
| June 30, | June 30, | |||
| 2026 | 2025 | 2026 | 2025 | |
| Type of goods and services | ||||
| Service | $164 | $223 | $380 | $232 |
| Rentals | 5 | 32 | 20 | 66 |
| Product | 92 | 44 | 179 | 44 |
| Subscriptions | 243 | - | 404 | - |
| Other miscellaneous products | 10 | - | 16 | - |
| Total | $514 | $299 | $999 | $342 |
| Timing of recognition of revenue | ||||
| Point in time | 213 | 267 | 508 | 276 |
| Over time | 301 | 32 | 491 | 66 |
| Total | $514 | $299 | $999 | $342 |
| · · Six Months Ended · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · June 30, · | ||||||||
| · · 2026 · · · 2025 · | ||||||||
| Deferred revenue - beginning of period | | $249 | | | $13 | | ||
| Acquired in Evoke business combination | | | - | | | | 252 | |
| Increases due to consideration received from customers | | | 464 | | | | 283 | |
| Revenue recognized | | | (491) | | | (222) | ||
| Deferred revenue - end of period | | $222 | | | $326 | | ||
The deferred revenue balance at* June 30, 2026*consists of $215 classified as current and $7 classified as non-current on the condensed consolidated balance sheet.
NOTE16: SEGMENT REPORTING
The Company hasone reportable segment managed on a consolidated basis: Firefly Products. The Company derives revenue primarily in North America and manages the business activities on a consolidated basis. The technology used in our customer arrangements is based on a single software platform that is deployed to and implemented by customers in a similar manner. The service term for the software arrangements is variable. The Company doesnot have intra-entity sales or transfers.
The Company’s chief operating decision maker (“CODM”) is the Chief Executive Officer, who reviews financial information presented on a consolidated basis to allocate resources, evaluate financial performance and make overall operating decisions. The measure of segment profit or loss that is most consistent with the consolidated financial statements is consolidated net loss. The accounting policies of our single reportable segment are the same as those for the consolidated financial statements. The level of disaggregation and amounts of significant segment expenses that are regularly provided to the CODM are the same as those presented in the consolidated statements of operations. Likewise, the measure of segment assets is reported on the consolidated balance sheets as total assets.
NOTE17. SUBSEQUENT EVENTS
On* August 5, 2026,the Company's stockholders approved Certificate of Amendment No. 2 to the Company's Amended and Restated Certificate of Incorporation, decreasing the total number of authorized shares of capital stock from 5,001,000,000 to 101,000,000, consisting of 100,000,000 shares of common stock, par value $0.0001 per share, and 1,000,000 shares of preferred stock, par value $0.0001 per share. As of August 5, 2026,*the Certificate of Amendment has been filed with the Delaware Secretary of State and the decrease in authorized shares has become effective. This change will not affect the number of shares issued or outstanding and will have no impact on the Company's historical financial statements.
17
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.