v3.26.1
INVESTMENTS AND FAIR VALUE MEASUREMENTS
12 Months Ended
Dec. 31, 2025
Investments And Fair Value Measurements  
INVESTMENTS AND FAIR VALUE MEASUREMENTS

4. INVESTMENTS AND FAIR VALUE MEASUREMENTS

 

The Company invests its surplus funds in excess of operational and capital requirements in a diversified portfolio of marketable securities, with the objectives of delivering competitive returns while maintaining a high degree of liquidity.

 

A summary of our short-term investments as of December 31, 2025 and 2024, are as follows:

 

         
    As of December 31,  
    2025     2024  
             
U.S. treasury securities   $ -     $ 3,731  
Corporate bonds     -       1,182  
Short-term investments   $ -     $ 4,913  

 

A summary of our long-term investments are as follows:

 

         
    As of December 31,  
    2025     2024  
             
Equity securities   $ 714     $ -  
Bifurcated embedded derivative asset     890       -  
Long-term investments   $ 1,604     $ -  

 

Fair Value Measurements

 

The Company’s financial instruments include cash, prepaid expenses, accounts payable, and accrued liabilities. The fair value of cash, prepaid expenses, accounts payable and accrued liabilities approximate their carrying values due to their short-term nature, which are all considered Level 1.

 

The Company’s financial instruments measured at fair value on a recurring basis consisted of U.S. treasury securities and corporate bonds. U.S. treasury securities are classified within Level 1 of the fair value hierarchy as they are valued based on quoted market price in an active market. Corporate bonds are valued based on quoted prices in markets that are less active and are generally classified within Level 2 of the fair value hierarchy.

 

The Company’s financial instruments include investment in equity securities and contingent consideration which are valued based on unobservable inputs which reflect the reporting entity’s own assumptions or data that market participants would use in valuing an instrument are generally classified within Level 3 of the fair value hierarchy.

 

As disclosed in Note 2 – Summary of Significant Accounting Policies and Supplemental Disclosures, the Company purchased digital assets held at fair value in August of 2025. The fair value of the Company’s digital assets is disclosed in Note 3 – Digital Asset Holdings. The digital assets are measured at fair value on a recurring basis using observable prices (Level 1).

 

 

Valuation Techniques

 

Bifurcated Embedded Derivative Assets

 

Bifurcated embedded derivatives are initially recorded at fair value and then revalued at each reporting date. The fair value of the embedded derivative was calculated using a with and without method at issuance and revalued at the end of the reporting period using a Monte Carlo simulation model that used various assumptions related to term of the underlying agreement, equity value of the issuer, expected volatility, risk-free interest rate, credit risk adjusted rate, and the probability, timing, and size of the future qualified financing or non-qualified financing rounds. Because the embedded conversion features are initially and subsequently carried at fair values, the Company’s consolidated statements of operations will reflect the volatility in these estimate and assumption changes. The bifurcated embedded derivative net asset was $890 as of December 31, 2025. Refer to Note 6 – Promissory Convertible Notes for further details.

 SCHEDULE OF DERIVATIVE ASSETS

Issuer of Promissory
Convertible Note
  Measurement
Date
  Principal   Weighted-
Average
  

 

Derivative
Value

   Valuation
Technique
                   
Customer A  September 30, 2025   45    38.2%   17.19   Monte Carlo Simulation
Customer B  September 30, 2025   60    21.8%   13.08   Monte Carlo Simulation
Customer C  June 30, 2025   60    26.8%   16.08   Monte Carlo Simulation
Weighted-Average Calculation      165    28.1%   46.35    

 

Asset  Fair Value    Valuation Technique  Significant Unobservable Input 

 

 

Input Value / Range

  Weighted Average 
                  
Bifurcated Embedded Derivative —Promissory Convertible Notes   890   Monte Carlo Simulation  Discount Rate (Rd)  28%   28%
           Sale Multiplier  3.0x   3.0x 
           Conversion Price Factor (Discount to Price)  72% of next-round price   72%
           Time to Maturity  24 months (from issuance)   Varied 
           Risk-Free Interest Rate / Credit Spread  6% coupon; contract rate   N/A 

 

Date  Total Transactions   Principal   Accrued Interest  

 

 

Principal plus Accrued Interest

   Valuation Technique
                        
December 31, 2025   57    3,100    80    3,180   Monte Carlo Simulation

 

 

 

Financial instruments measured at fair value on a recurring basis as of December 31, 2025 are classified based on the valuation technique in the table below:

 

Fair Value Measurements Using

 

  

Quoted Prices

in Active

Markets

for

Identical Assets

(Level 1)

  

Significant

Other

Observable

Inputs

(Level 2)

  

Significant

Unobservable

Inputs (Level 3)

   Total 
                 
Digital assets                           
TON - unrestricted  $89,628   $-   $-   $89,628 
TON - restricted   267,181    -    -    267,181 
Total digital assets  $356,809   $-   $-   $356,809 
Non-marketable equity securities                    
Non-marketable equity securities  $-   $-   $714   $714 
Total non-marketable equity securities  $-   $-   $714   $714 
Derivative assets                    
Bifurcated embedded derivative asset  $-   $-   $890   $890 
Total derivative assets  $-   $-   $890   $890 

 

Assets and liabilities that are measured at fair value on a nonrecurring basis as of December 31, 2025 are classified based on the valuation technique in the table below:

 

Fair Value Measurements Using

 

  

Quoted Prices

in Active

Markets

for

Identical Assets

(Level 1)

  

Significant

Other

Observable

Inputs

(Level 2)

  

Significant

Unobservable

Inputs (Level 3)

   Total 
                 
Property and equipment, net  $-   $-   $258   $258 
Definite-lived intangible assets, net  $-   $-   $169   $169 
Indefinite-lived intangible assets  $-   $-   $10   $10 

 

 

Financial instruments measured at fair value on a recurring basis as of December 31, 2024 are classified based on the valuation technique in the table below:

 

Fair Value Measurements Using

  

  

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

  

Significant

Other

Observable

Inputs (Level 2)

  

Significant

Unobservable

Inputs (Level 3)

   Total 
                 
Marketable debt securities                    
U.S. treasury securities  $3,731   $-   $-   $3,731 
Corporate bonds   -    1,182    -    1,182 
Total marketable debt securities  $3,731   $1,182   $-   $4,913 

 

Assets and liabilities that are measured at fair value on a nonrecurring basis as of December 31, 2024 are classified based on the valuation technique in the table below:

 

Fair Value Measurements Using

 

  

Quoted Prices

in Active

Markets

for

Identical Assets

(Level 1)

  

Significant

Other

Observable

Inputs

(Level 2)

  

Significant

Unobservable

Inputs (Level 3)

   Total 
                 
Property and equipment, net  $-   $-   $331   $331 
Definite-lived intangible assets, net  $-   $-   $3,491   $3,491 
Indefinite-lived intangible assets  $-   $-   $19   $19