v3.25.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2025
Fair Value Measurements  
Fair Value Measurements

Note 13 – Fair Value Measurements

The following tables present information about the Company’s assets and liabilities that are measured at fair value on a recurring basis as of March 31, 2025 and December 31, 2024 and indicate the fair value hierarchy of the valuation inputs utilized to determine such fair value (in thousands):

    

Balance as of March 31, 2025

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

  

 

  

 

  

 

  

Cash equivalents

$

10,085

$

$

$

10,085

Liabilities:

 

 

  

 

  

 

Warrant liability

$

$

$

91

$

91

    

Balance as of December 31, 2024

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

  

 

  

 

  

 

  

Cash equivalents

$

1,353

$

$

$

1,353

Liabilities:

 

  

 

  

 

  

 

  

Warrant liability

$

$

$

358

$

358

There were no transfers among Level 1, Level 2, or Level 3 categories during the periods presented.

2023 Warrants

The Company utilizes a Monte Carlo simulation model for the 2023 Warrants at each reporting period, with changes in fair value recognized in the statements of operations. The estimated fair value of the 2023 Warrant liability is determined using Level 3 inputs. Inherent in a Monte Carlo simulation model are assumptions related to expected share-price volatility, expected life, risk-free interest rate, and dividend yield.

The key inputs into the Monte Carlo simulation model for the 2023 Warrants are as follows:

    

As of March 31, 

    

As of March 31, 

2025

2024

Share price

$

0.27

$

2.03

Exercise price

$

0.29

$

1.66

Term (in years)

3.99

5.00

Volatility

 

100

%  

85

%  

Risk-free rate

3.9

%  

4.2

%  

Dividend yield

0

%  

0

%  

The change in the fair value of the 2023 Warrant liability was a decrease of $0.3 million during the three months ended March 31, 2025. The change in fair value of the 2023 Warrant liability was an increase of $0.1 million during the three months ended March 31, 2024 (see Note 12 – Warrant Liability).

    

For the three months ended March 31, 

(in thousands)

    

2025

    

2024

Beginning value

$

358

$

620

Change in value of warrant liability

 

(267)

 

82

Ending value

$

91

$

702