v3.25.2
Earn-out Liabilities (Tables)
6 Months Ended
Jun. 30, 2025
Earn-out Liabilities  
Schedule of significant Inputs of Earnout Liability Based on Monte Carlo Simulation Models

Valuation Assumptions

    

June 30, 2025

    

December 31, 2024

Stock price

$

11.86

$

15.26

Simulated trading days

421

542

Annual volatility (%)

149.00%

140.00%

Risk-free rate (%)

3.76%

4.21%

Estimated time to expiration (in years)

1.67

2.17