Amounts in USD1,000 | Note | 2023 | 2022 |
Sales revenue | 6 | ||
Other income | 6 | ||
Total revenue and other income | |||
Salaries and other payroll costs | 7,8 | ( | ( |
Other operating expenses | 9,10 | ( | ( |
Depreciation, amortization and impairment loss | 11,12,13 | ( | ( |
Operating profit (loss) | ( | ( | |
Interest income | |||
Change in fair value of derivative liability | ( | ||
Interest expense | 14,15 | ( | ( |
Net realized and unrealized currency gain/(loss) | 15 | ( | |
Net financial items | 15 | ( | ( |
Profit (loss) before income tax | ( | ( | |
Income tax expense | 16 | ||
Profit (loss) for the year | ( | ( | |
Profit (loss) per share for profit attributable to the equity holders of the Company during the year | |||
Basic and diluted, USDper share | 17 | (USD | (USD |
Profit (loss) for the year | ( | ( | |
| Other comprehensive income | |||
Currency translation | |||
Total comprehensive income for the year | ( | ( |
Amounts in USD1,000 | Note | 31 December 2023 | 31 December 2022 |
ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Other financial receivables | |||
Total non-current assets | |||
| Current assets | |||
Trade and other receivables | 18 | ||
Cash and cash equivalents (i) | 19 | ||
Total current assets | |||
Total assets | |||
Share capital | |||
Other paid-in capital | |||
Other reserves | |||
Currency translation | ( | ( | |
Retained earnings | ( | ( | |
Total equity | 21 | ( | ( |
LIABILITIES | |||
| Non-current liabilities | |||
Long-term debt | 22 | ||
Long-term financial lease liabilities | 13 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Trade and other payables | 24,25 | ||
Short-term financial lease liabilities | 13,23 | ||
| Derivative and short-term convertible | 14 | ||
| debt | |||
Current portion of long-term debt | 22 | ||
Total current liabilities | |||
Total equity and liabilities |
| Other | |||||||
| Amounts in | Share | paid-in | Other | Currency | Retained | ||
USD1,000 | Note | capital | capital | reserves | translation | earnings | Total |
Balance at 1 January 2023 | ( | ( | ( | ||||
| Reduction of share | |||||||
| capital by reduction | ( | ( | |||||
| of PAR | |||||||
| Transfer of vested | |||||||
| share-based | ( | ( | |||||
compensation and expired warrants* | |||||||
| Private Placement | |||||||
(March, June, July, September, October, November and December 2023) | ( | ||||||
| Employee Stock | |||||||
| Purchase Plan | |||||||
| Share-based | |||||||
| compensation | |||||||
Comprehensive income | ( | ( | |||||
Balance at 31December 2023 | 21 | ( | ( | ( | |||
| Balance at 1 | ( | ( | ( | ||||
| January 2022 | |||||||
| Share-based | |||||||
| compensation | |||||||
| Private Placement | |||||||
| (February, August | |||||||
| and December | |||||||
| 2022) | |||||||
| Stock Rights | |||||||
| Exercise | |||||||
Comprehensive income | ( | ( | |||||
| Balance at 31 | 21 | ( | ( | ( | |||
| December 2022 |
Amounts in USD1,000 | Note | 2023 | 2022 |
| Cash flows from operating activities | |||
Profit (loss) before income tax | ( | ( | |
- Share-based remuneration | 7 | ||
- Depreciation and amortization | 11 | ||
- Changes in working capital and non-cash items | ( | ||
- Net financial items | |||
Net cash from operating activities | ( | ( | |
| Cash flows from investing activities | |||
Purchases of property, plant and equipment | 11 | ( | ( |
Proceeds from sale of fixed assets | 11 | ||
Interest received | |||
Net cash from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issuance of shares | 21 | ||
Proceeds from debt financing | 14 | ||
Interest paid | ( | ( | |
Lease installments | 13 | ( | ( |
Net cash from financing activities | |||
Net increase (decrease) in cash and bank deposits | ( | ( | |
Cash and bank deposits at the beginning of the year | |||
Cash and bank deposits at the end of the year* |
Amounts in USD 1,000 | 2023 | 2022 |
Sales of goods | — | — |
| Rendering of services, delivery of samples, technology | 138 | — |
| access revenue | ||
Grant revenue | 75 | — |
Total revenue and other income | 213 | — |
Amounts in USD 1,000 | 2023 | 2022 |
Salaries | 4,147 | 7,098 |
Social security costs | 303 | 531 |
| Share-based compensation (subscription rights), notional | 816 | 3,434 |
| salary cost | ||
| Share-based compensation (subscription rights), accrued | 11 | (175) |
| employer´s tax* | ||
Pension contribution | 36 | 250 |
| Other personnel related expenses, including recruiting | 806 | 1,048 |
| costs | ||
Total | 6,120 | 12,186 |
| Average number of employees for the year (full-time | 28 | 38 |
| equivalent) |
Amounts in USD 1,000 | 2023 | 2022 |
Salary | 865 | 1,013 |
Pension contribution | 9 | 36 |
Bonus | — | — |
Employee stock purchase | 51 | — |
Share-based compensation | (22) | 1,796 |
Total senior management compensation | 904 | 2,845 |
Amounts in USD 1,000 2023 | 2022 | |
Services | 2,237 | 1,985 |
Premises, supplies | 3,706 | 4,614 |
Sales and marketing | 299 | 117 |
Other expenses | 976 | 1,076 |
Total | 7,217 | 7,792 |
Amounts in USD 1,000 2023 | 2022 | |
Purchase of services from Acapulco Advisors AS | 139 | 241 |
Purchase of services from Admaniha AS | 167 | — |
Purchase of services from Alden AS | — | 30 |
Purchase of services from Lars Eikeland | 285 | — |
Purchase of services from Mark Newman | 214 | — |
Purchases of services from law firm Ræder | 429 | 390 |
Amounts in USD 1,000 | 2023 | 2022 |
Payable to Acapulco Advisors AS | 6 | 32 |
Payable to Alden AS | — | 30 |
Payable to Lars Eikeland | 45 | — |
Payable to law firm Ræder | 38 | 188 |
| Laboratory and | |
| Amounts in USD 1,000 | production equipment |
Useful life, years | 5 |
| 2023 | |
Accumulated cost on 1 January 2023 | 52,696 |
Additions | 247 |
Sale / disposal of assets | (8) |
Accumulated cost 31 December 2023 | 52,935 |
Accumulated depreciation and impairments on 1 January 2023 | (50,527) |
Depreciation expenses | (551) |
Sale / disposal of assets | 8 |
Accumulated depreciation and impairment 31 December 2023 | (51,069) |
Net book value 31 December 2023 | 1,865 |
| 2022 | |
Accumulated cost on 1 January 2022 | 52,594 |
Additions | 556 |
Sale / disposal of assets | (454) |
Accumulated cost 31 December 2022 | 52,696 |
| Accumulated depreciation | |
Accumulated depreciation and impairments on 1 January 2022 | (50,561) |
Depreciation expenses | (402) |
Sale / disposal of assets | 437 |
Accumulated depreciation and impairment 31 December 2022 | (50,527) |
Net book value 31 December 2022 | 2,169 |
| Purchased | Capitalized | ||
| intellectual | development | ||
| Amounts in USD 1,000 | property | costs | Total |
Amortization period, years (linear) | 13–16 | ||
| 2023 | |||
| Acquisition cost | |||
Accumulated cost on 1 January 2023 | 1,791 | 1,630 | 3,421 |
Additions | — | — | — |
Accumulated cost 31 December 2023 | 1,791 | 1,630 | 3,421 |
Accumulated amortization and impairment on 1 January 2023 | (1,791) | (1,630) | (3,421) |
Amortization | — | — | — |
Amortization and Impairment 31 December 2023 | (1,791) | (1,630) | (3,421) |
Net book value 31 December 2023 | — | — | — |
| 2022 | |||
| Acquisition cost | |||
Accumulated cost on 1 January 2022 | 1,791 | 1,630 | 3,421 |
Additions | — | — | — |
Accumulated cost at 31 December 2022 | 1,791 | 1,630 | 3,421 |
Accumulated amortization and impairment on 1 January 2022 | (1,791) | (1,630) | (3,421) |
Amortization | — | — | — |
Amortization and Impairment 31 December 2022 | (1,791) | (1,630) | (3,421) |
Net book value 31 December 2022 | — | — | — |
Amounts in USD 1,000 | Lease liability |
Lease liability recognized at 1 January 2023 | 10,897 |
Lease payment (see statement below) | (2,181) |
Interest expense | 744 |
Lease liability as of 31 December 2023 | 9,459 |
Amounts in USD 1,000 | 31 December 2023 | 31 December 2022 |
Short term debt | 960 | 3,692 |
Derivative liability | 448 | 223 |
Accrued interest | 54 | 86 |
Conversion price* | NOK 0.525 | NOK 15.00 |
Interest rate | 5% | 5% |
Maturity date* | 10 November 2024 | 17 August 2023 |
Amounts in USD 1,000 | 2023 | 2022 |
Interest income | 71 | 49 |
Interest expense | (3,438) | (3,728) |
Net realized and unrealized currency gain/(loss) | 254 | (609) |
Change in fair value of derivative liability | (123) | 1,300 |
Total | (3,236) | (2,988) |
Amounts in USD 1,000 | 2023 | 2022 |
Profit (loss) before tax | (16,904) | (23,369) |
| Tax (tax income) calculated at domestic tax rate | (3,719) | (5,141) |
| 22% (22%) | ||
Effect of other tax rate in other countries | (575) | 530 |
Share based compensation | 77 | 201 |
Mark to market adjustment | — | — |
Nondeductible interest | 331 | 464 |
Other permanent differences | 634 | (238) |
| Special deduction for foreign derived intangible | (108) | |
| income | ||
Change in deferred tax asset not recognized in the balance sheet | 3,360 | 4,184 |
Tax charge | 0 | 0 |
| 1 January – | 1 January – | |
| Amounts in USD | 31 December 2023 | 31 December 2022 |
Profit (loss) attributable to equity holders of the Company (USD 1,000) | (16,904) | (23,369) |
Average number of shares in issue* | 226,327,767 | 43,036,443 |
Average diluted number of shares* | 226,327,767 | 43,036,443 |
Profit (loss) per share, basic* | (USD 0.07) | (USD 0.54) |
| *As adjusted for the 5:1 share consolidation completed in April 2024. |
| When the period result is a loss, the loss per diluted number of shares shall not be reduced by the higher |
| diluted number of shares, but the diluted result per share equals the result per basic number of shares. |
Amounts in USD 1,000 | 31 December 2023 | 31 December 2022 |
Customer receivables | 171 | 149 |
Other receivables, prepayments | 813 | 844 |
Less: provision for impairment of receivables and prepayments | (121) | (125) |
Receivables – net | 863 | 868 |
Of this, receivables from related parties (Note 10) | — | — |
Amounts in USD 1,000 | 31 December 2023 | 31 December 2022 |
Denominated in NOK | — | 93 |
Denominated in USD | 863 | 775 |
Total | 863 | 868 |
Amounts in USD 1,000 | 31 December 2023 | 31 December 2022 |
Cash in bank excluding restricted cash | 2,178 | 3,316 |
Deposit for Letter of Credit (restricted) | 1,600 | 1,626 |
Deposit for withheld tax (restricted) | 12 | 21 |
Total | 3,791 | 4,963 |
Number of shares | Number of warrants | |
Shares at 1 January 2023 | 48,845,705 | — |
Shares issued | 443,092,074 | — |
Shares at 31 December 2023 | 491,937,779 | — |
Shares at 1 January 2022 | 38,811,064 | — |
Shares issued | 9,887,040 | — |
Allotment of warrants | — | 3,703,704 |
Stock rights exercised and shares issued | 147,601 | — |
Expired warrants | — | (3,703,704) |
Shares at 31 December 2022 | 48,845,705 | — |
| Number of | Price per | ||
Shares issued | Date | shares | share |
Private placement | 14 March 2023 | 100,000,000 | 0.50 |
Private placement | 19 June 2023 | 14,884,570 | 0.50 |
Private placement | 21 July 2023 | 81,963,483 | 0.50 |
Employee share purchase | 3 September 2023 | 2,554,207 | 0.50 |
Convertible loan conversion | 5 September 2023 | 83,689,814 | 0.50 |
Private placement | 5 September 2023 | 40,000,000 | 0.50 |
Private placement | 20 October 2023 | 24,569,375 | 0.50 |
Private placement | 13 November 2023 | 70,430,625 | 0.50 |
Private placement | 21 December 2023 | 25,000,000 | 0.50 |
Shares issued in 2023 | 443,092,074 | ||
Subscription rights exercised in 2023 | — | ||
Private placement | 2 February 2022 | 2,790,254 | 27.00 |
8 March 2022 | 913,451 | 27.00 | |
24 July 2022* | 683,334 | 15.00 | |
8 November 2022 | 3,651,237 | 10.00 | |
12 December 2022 | 1,848,764 | 10.00 | |
Shares issued in 2022 | 9,887,040 | ||
Subscription rights exercised | 27 January 2022 | 23,335 | 14.85 |
13 June 2022 | 124,266 | 6.75 | |
Subscription rights exercised in 2022 | 147,601 |
| Number of subscription rights | 1 January – | 1 January – |
| 31 December 2023 | 31 December 2022 | |
Subscription rights opening balance | 4,613,982 | 4,255,715 |
Grant of incentive subscription rights | 46,370,862 | 620,298 |
Terminated, forfeited and expired subscription rights | 2,793,941 | (114,432) |
Exercise of subscription rights | 0 | (147,599) |
Subscription rights closing balance | 48,190,903 | 4,613,982 |
| Subscription | |||||
| Date | Rights | Price | Vesting | Expiration | |
Board members | 4 May 2023 | 2,000,000 | 0.50 | Fully vested at grant date | 25 May 2027 |
24 May 2023 | 7,442,284 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 | |
| 1 year, 1/3 after 2 years | |||||
| 1/3 immediately, but aren’t | |||||
11 July 2023 | 2,000,000 | 0.50 | exercisable for 1 year, 1/3 | 24 May 2028 | |
| after 1 year, 1/3 after 2 years | |||||
11 July 2023 | 2,000,000 | 0.50 | 20% after 1 year, 30% after | 24 May 2028 | |
| 2 years, 50% after 3 years | |||||
30 August 2023 | 9,026,893 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 | |
| 1 year, 1/3 after 2 years | |||||
Employees | 4 May 2023 | 4,155,686 | 0.92 | 50% per year | 25 May 2027 |
4 May 2023 | 482,000 | 0.92 | 100% over 6 months | 25 May 2027 | |
18 November 2023 | 10,139,999 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 | |
| 1 year, 1/3 after 2 years | |||||
18 November 2023 | 1,124,000 | 0.50 | 31 December 2024 | 24 May 2028 | |
Consultants | 29 August 2023 | 2,000,000 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 |
| 1 year, 1/3 after 2 years | |||||
18 November 2023 | 6,000,000 | 0.50 | 1/3 immediately , 1/3 after | 24 May 2028 | |
| 1 year, 1/3 after 2 years | |||||
Grants of subscription | 46,370,862 | ||||
| rights in 2023 | |||||
Board members | 25 May 2022 | 400,000 | 12.50 | 12.5% per quarter | 25 May 2027 |
Employees | 1 January 2022 | 17,999 | 31.50 | 50% per year | 3 June 2026 |
3 May 2022 | 32,300 | 18.22 | 50% per year | 3 June 2026 | |
25 August 2022 | 169,999 | 17.16 | 50% per year | 25 May 2027 | |
Grants of subscription | 620,298 | ||||
| rights in 2022 |
| Top 20 shareholders as of | ||
31 December 2023 | Shares | Percent |
Keith, Robert | 68,354,871 | 13.9% |
Alden AS | 45,000,000 | 9.1% |
Andreas Holding AS | 24,936,500 | 5.1% |
Nordnet Bank AB | 21,501,798 | 4.4% |
Jaco Invest AS | 10,654,932 | 2.2% |
SES AI | 10,150,000 | 2.1% |
BNP Paribas | 10,064,974 | 2.0% |
Ragnvald Gabrielsen AS | 9,282,618 | 1.9% |
Tigerstaden AS | 9,000,000 | 1.8% |
R. Sundvall Invest AS | 7,753,721 | 1.4% |
Nordnet Livsforsikring AS | 6,669,789 | 1.4% |
Haadem Invest AS | 6,516,018 | 1.3% |
Sinmax Investment AS | 6,400,000 | 1.3% |
J.P. Morgan SE | 6,254,480 | 1.3% |
Arne Hellestø AS | 5,556,075 | 1.1% |
Håvi AS | 5,539,183 | 1.1% |
Forte Norge | 5,436,794 | 1.1% |
Danske Bank A/S | 4,786,537 | 1.0% |
Ellingsen Lofoten Eiendom AS | 4,000,000 | 0.8% |
Stormchasers AS | 4,000,000 | 0.8% |
Total 20 largest shareholders | 271,858,290 | 100.0 % |
Total other shareholders | 220,079,489 | 81.0 % |
Total shares outstanding | 491,937,779 | 100.0% |
| Shares and subscription rights held by primary insiders and | Incentive | |
close relations at 31 December 2023 | Shares | subscription rights |
Terje Rogne, Chairman | — | 16,469,177 |
Morten Opstad, Board Member | 209,603 | 2,248,529 |
Nina Riibe, Board Member | — | 2,000,000 |
Jon Castor, Former Board Member | — | 257,418 |
Victoire de Margerie, Former Board Member | — | 100,000 |
Kelly Doss, Former Board Member | — | 128,708 |
Mark Newman, Former Interim CEO, Former Board Member | — | 2,100,000 |
Lars Eikeland, CEO/CFO | 1,436,344 | 6,000,000 |
Arvind Kamath, EVP Technology Development | 354,108 | 7,029,616 |
Total | 2,000,055 | 36,333,450 |
2023 | 2022 | |||
| Weighted | Weighted | |||
| average | Number of | average | Number of | |
| exercise price, | subscription | exercise price, | subscription | |
| NOK | rights | NOK | rights | |
Total at 1 January | 25.44 | 4,613,982 | 26.59 | 4,255,715 |
Granted | 0.54 | 46,370,862 | 14.63 | 620,298 |
Forfeited | 17.73 | (1,167,937) | 19.43 | (89,759) |
Exercised | — | 5.36 | (147,599) | |
Expired | 27.93 | (1,626,004) | 24.83 | (24,673) |
Total at 31 December | 1.59 | 48,190,903 | 25.44 | 4,613,982 |
| Number of exercisable | ||||
subscription rights at 31 December (included in total) | 16,685,590 |
| Number of | Weighted average | |
| Holder | subscription rights | exercise price, NOK |
Lars Eikeland, CEO/CFO | 6,000,000 | 0.50 |
Mark Newman, Former CEO | 2,100,000 | 1.07 |
Arvind Kamath, EVP Technology Development | 7,029,616 | 2.72 |
Employees and contractors | 35,161,287 | 1.57 |
Total | 48,190,903 | 1.59 |
| Value of subscription rights and | Grants in | Grants in | Grants in | Grants in | Grants in |
| assumptions upon grant | 2023 | 2022 | 2021 | 2020 | 2019 |
| Value of subscription right at grant | 0.40–4.30 | 0.50–28.40 | 24.75–34.20 | 11.70–30.60 | 15.30–129.60 |
| date, NOK per subscription right | |||||
Share price, NOK per share | 0.0976–4.644 | 2.25–11.241 | 2.25–10.44 | 0.25–1.16 | 109.62–198.36 |
Exercise price, NOK per share | 0.50–0.92 | 12.50–31.50 | 6.75–38.25 | 6.75–45.90 | 7.38–2.04 |
Expected annual volatility | 155–182% | 0–257% | 235–236% | 98–157% | 62–145% |
Duration, years | 4.1–5.0 | 4.1–5.0 | 4.1–4.8 | 4.2–5.0 | 1.0–4.2 |
Expected dividend | — | — | — | — | — |
| Risk-free interest rate, government | 2.31–3.49% | 0.90–3.35% | 0.26–0.81% | 0.14–0.79% | 1.00–4.18% |
| bonds |
| Value of subscription rights | |||||
| and assumptions on | Grants in | Grants in | Grants in | Grants in | Grants in |
| 31 December 2023 | 2023 | 2022 | 2021 | 2020 | 2019 |
Value of subscription right at 31 December 2023, NOK per | 0.40–4.30 | 0.50–28.40 | 24.75–34.20 | 11.70–30.60 | 15.30–129.60 |
| subscription right | |||||
Share price, NOK per share | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
Exercise price, NOK per share | 0.50–0.92 | 12.50–31.50 | 6.75–38.25 | 6.75–45.90 | 7.38–2.04 |
Expected annual volatility | 155–182% | 0–257% | 235–236% | 98–157% | 62–145% |
Duration, years | 3.4–4.4 | 2.4–3.4 | 1.6–2.4 | 0.4–1.6 | 0.4 |
Expected dividend | — | — | — | — | — |
| Risk-free interest rate, government | 2.31–3.49% | 0.90–3.35% | 0.26–0.81% | 0.14–0.79% | 1.00–4.18% |
| bonds | |||||
| Number of outstanding subscription | 46,019,662 | 241,411 | 1,165,736 | 734,100 | 29,994 |
| rights at 31 December 2023 |
Amounts in USD 1,000 | 31 December 2023 | |||||||
| Principal and interest due | ||||||||
Within 1 year | 1–2 years | 2–3 years | 3–4 years | 4–5 years | ||||
Q1 | Q2 | Q3 | Q4 | |||||
| Principal | 319 | 339 | 360 | 1,785 | 2,274 | 382 | 1,361 | — |
| obligations due | ||||||||
| Convertible debt | — | — | — | — | — | 1,130 | — | — |
| obligations due | ||||||||
Interest payments | 411 | 391 | 370 | 1,136 | 647 | 448 | 99 | — |
Lease payments | 557 | 557 | 557 | 2,311 | 2,378 | 573 | 2,447 | 1,875 |
Total | 1,287 | 1,287 | 1,287 | 5,232 | 5,299 | 2,533 | 3,907 | 1,875 |
Amounts in USD 1,000 | 31 December 2023 | 31 December 2022 |
Trade payables | 351 | 857 |
| Public duties, withheld taxes and social security | 20 | 38 |
| taxes due | ||
Share-based liability (subscription rights), employer´s tax | 11 | 0 |
Accrued holiday pay and other accrued salary | 523 | 1,003 |
Other accrued expenses | 799 | 613 |
Total | 1,704 | 2,511 |
Of this, payables to related parties (Note 10) | 89 | 249 |
Amounts in USD 1,000 | 31 December 2023 | 31 December 2022 |
Denominated in NOK | 346 | 475 |
Denominated in USD | 1,358 | 2,036 |
Total | 1,704 | 2,511 |
| Charged to | ||||
Amounts in USD 1,000 | 31 December 2022 | profit/loss | Equity | 31 December 2023 |
| Deferred income tax asset | ||||
Fixed and intangible assets | 1,548 | (145) | — | 1,403 |
Inventory | 450 | 8 | — | 458 |
Other accruals | 5,109 | (354) | — | 4,755 |
| Tax loss carried forward outside | 5,756 | (1,146) | — | 4,610 |
| Norway | ||||
Tax loss carried forward Norway | 66,477 | (993) | — | 65,484 |
| Calculated deferred tax asset 22% | 79,340 | (2,630) | — | 76,710 |
| (2022: 22%). | ||||
Impairment of deferred tax asset | (79,340) | 2,630 | — | (76,710) |
| Deferred tax in the balance | — | — | — | — |
| sheet |
| Proportion of | |||
| Place of | ownership interest | ||
| incorporation | and voting power | ||
| and | held by the group | ||
Name of subsidiary | Principal activity | operation | 31 December 2023 |
| Research & Development, | |||
| Ensurge Micropower Inc. | Manufacturing and | USA | 100% |
| Marketing services | |||
Thin Film Electronics KK | Dormant | Japan | 100% |
| TFE Holding | Owning shares in Ensurge | USA | 100% |
| Micropower Inc. |