Key inputs for the valuation of the warrant obligation upon issuance were as follows: | | | | | | | | | | | | | | As of June 25, 2025 | As of May 2, 2024 | | Exercise price in USD | | $5.00 | $5.00 | | Share price in USD | | $3.17 | $5.08 | | Risk-free interest rate | | 4.24% | 4.53% | | Expected volatility (annualized) | | 72.98% | 71.77% | | Expected term (years) | | 10 | 10 | | Dividend yield | | —% | —% | | Black-Scholes value in USD | | $2.37 | $4.06 |
The Company remeasures the fair value of the warrant obligation on a quarterly basis. Key inputs for the remeasurement of the Tranche A warrant obligation were as follows: | | | | | | | | | | | | | | As of December 31, 2025 | As of December 31, 2024 | | Exercise price in USD | | $5.00 | $5.00 | | Share price in USD | | $4.67 | $3.07 | | Risk-free interest rate | | 4.01% | 4.51% | | Expected volatility | | 68.39% | 72.52% | | Expected term (years) | | 8.34 | 9.33 | | Dividend yield | | —% | —% | | Black-Scholes value in USD | | $3.35 | $2.22 |
Key inputs for the remeasurement of the Tranche B warrant obligation were as follows:
| | | | | | | | | | | As of December 31, 2025 | | Exercise price in USD | | $5.00 | | Share price in USD | | $4.67 | | Risk-free interest rate | | 4.02% | | Expected volatility | | 76.10% | | Expected term (years) | | 9.48 | | Dividend yield | | —% | | Black-Scholes value in USD | | $3.71 |
|