v3.25.4
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value Disclosures [Abstract]  
Summary of Company's Financial Liabilities Measured at Fair Value on Recurring Basis

The following tables summarize the Company’s financial liabilities that are measured at fair value on a recurring basis in the consolidated financial statements (in thousands):

 

 

 

Fair Value Measurements at December 31, 2025 Using:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes at fair value

 

$

 

 

$

 

 

$

67,457

 

 

$

67,457

 

SAFE-T notes at fair value

 

 

 

 

 

 

 

 

5

 

 

 

5

 

LamVen Note

 

 

 

 

 

 

 

 

100

 

 

 

100

 

Liability classified warrants

 

 

 

 

 

 

 

 

2,831

 

 

 

2,831

 

Total financial liabilities

 

$

 

 

$

 

 

$

70,393

 

 

$

70,393

 

 

 

 

Fair Value Measurements at December 31, 2024 Using:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes at fair value

 

$

 

 

$

 

 

$

7,347

 

 

$

7,347

 

SAFE-T notes at fair value

 

 

 

 

 

 

 

 

13

 

 

 

13

 

LamVen Note

 

 

 

 

 

 

 

 

50,000

 

 

 

50,000

 

GEM derivative liability

 

 

 

 

 

 

 

 

23,221

 

 

 

23,221

 

Total financial liabilities

 

$

 

 

$

 

 

$

80,581

 

 

$

80,581

 

 

Schedule of Reconciliation of Activity and Changes in Fair Value for Company's Convertible Loans and Redeemable Convertible Preferred Stock Warrant Liability

The following table provides a reconciliation of activity and changes in fair value for the Company’s convertible loans and redeemable convertible preferred stock warrant liability using inputs classified as Level 3 (in thousands):

 

 

 

Convertible Notes at Fair Value

 

 

SAFE Notes

 

 

LamVen Note

 

 

Mandatory Convertible Security

 

 

Liability Classified Warrants

 

Balance at December 31, 2024

 

$

7,347

 

 

$

13

 

 

$

50,000

 

 

$

23,221

 

 

$

 

Change in fair value

 

 

(2,765

)

 

 

(8

)

 

 

 

 

 

15,379

 

 

 

(2,952

)

Debt and equity financing issuances

 

 

65,000

 

 

 

 

 

 

 

 

 

 

 

 

5,783

 

Transfers

 

 

49,900

 

 

 

 

 

 

(49,900

)

 

 

 

 

 

 

Conversions into common stock

 

 

(48,025

)

 

 

 

 

 

 

 

 

 

 

 

 

Payments

 

 

(4,000

)

 

 

 

 

 

 

 

 

(38,600

)

 

 

 

Balance at December 31, 2025

 

$

67,457

 

 

$

5

 

 

$

100

 

 

$

 

 

$

2,831

 

Summary of Carrying Amounts and Fair Values of Long-term Debt Obligations

The carrying amounts and fair values of the Company’s long-term debt obligations were as follows:

 

 

 

As of December 31, 2025

 

 

As of December 31, 2024

 

 

 

Carrying Amount

 

Fair Value

 

 

Carrying Amount

 

Fair Value

 

Long-term debt, including current maturities

 

$

17,101

 

$

16,988

 

 

$

64,593

 

$

64,707