v3.26.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2026
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 condensed consolidated financial statements (in thousands):

 

 

Fair Value Measurements at March 31, 2026 Using:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes at fair value

 

$

 

 

$

 

 

$

58,896

 

 

$

58,896

 

SAFE-T notes at fair value

 

 

 

 

 

 

 

 

3

 

 

 

3

 

New LamVen Note

 

 

 

 

 

 

 

 

100

 

 

 

100

 

GEM Derivative

 

 

 

 

 

 

 

 

4,052

 

 

 

4,052

 

HT Side Letter Agreement

 

 

 

 

 

 

 

 

2,509

 

 

 

2,509

 

Liability classified warrants

 

 

 

 

 

 

 

 

1,024

 

 

 

1,024

 

Total financial liabilities

 

$

 

 

$

 

 

$

66,584

 

 

$

66,584

 

 

 

 

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

 

New LamVen Note

 

 

 

 

 

 

 

 

100

 

 

 

100

 

Liability classified warrants

 

 

 

 

 

 

 

 

2,831

 

 

 

2,831

 

Total financial liabilities

 

$

 

 

$

 

 

$

70,393

 

 

$

70,393

 

Schedule of Reconciliation of Company's Financial Liabilities Measured at Fair Value

The following table provides a reconciliation of the Company’s financial liabilities that are measured at fair value using inputs classified as Level 3 (in thousands):

 

 

Convertible Notes at Fair Value

 

 

SAFE Notes

 

 

New LamVen Note

 

 

GEM Derivative

 

 

HT Side-Letter Agreement

 

 

Liability Classified Warrants

 

Balance at December 31, 2025

 

$

67,457

 

 

$

5

 

 

$

100

 

 

$

 

 

$

 

 

$

2,831

 

Change in fair value

 

 

3,132

 

 

 

(2

)

 

 

 

 

 

789

 

 

 

1,501

 

 

 

(1,807

)

Debt and equity financing issuances

 

 

 

 

 

 

 

 

 

 

 

12,000

 

 

 

1,008

 

 

 

 

Transfers

 

 

182

 

 

 

 

 

 

 

 

 

(77

)

 

 

 

 

 

 

Conversions into common stock

 

 

(1,875

)

 

 

 

 

 

 

 

 

(8,660

)

 

 

 

 

 

 

Payments and share settlement

 

 

(10,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2026

 

$

58,896

 

 

$

3

 

 

$

100

 

 

$

4,052

 

 

$

2,509

 

 

$

1,024

 

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 (in thousands):

 

 

As of March 31, 2026

 

 

As of December 31, 2025

 

 

 

Carrying Amount

 

Fair Value

 

 

Carrying Amount

 

Fair Value

 

Long-term debt, including current maturities

 

$

16,501

 

$

16,258

 

 

$

17,101

 

$

16,988