v3.26.1
FAIR VALUE MEASUREMENTS
9 Months Ended
Mar. 31, 2026
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS

NOTE 13. FAIR VALUE MEASUREMENTS

 

Fair value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:

 

  Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
  Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
  Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

 

ATLASCLEAR HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2026

(Unaudited)

 

In some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.

 

The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at March 31, 2026 and June 30, 2025, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

SCHEDULE OF FAIR VALUE HIERARCHY OF THE VALUATION INPUTS

Description   Level   March 31, 2026     June 30, 2025  
Assets:                    
Trading securities   1   $ 5     $ 5  
                     
Liabilities:                    
Winston & Strawn agreement   3   $     $ 2,489,945  
Warrant liability – Private Warrants   3   $ 108,910     $ 123,062  
Earnout liability   3   $ 689,000     $ 11,369,000  
Convertible notes Chardan derivative   3   $     $ 103,185  
Merger financing derivative   3   $     $ 63,696  
Tau agreement   3   $     $ 539,787  
Debentures – derivative   3   $ 346,585     $  
Convertible Notes – derivative   3   $     $  
Secured Convertible Note   3   $ 11,706,148     $  
Warrant liability – Equity SPA   3   $ 2,754,751     $  

 

Winston & Strawn Agreement

 

On February 9, 2024, the Company entered into the Winston & Strawn Agreement, as described in Note 9.

 

The Winston & Strawn Agreement is considered a variable-share obligation under ASC Topic 480 (“Distinguishing Liabilities from Equity”). The Winston & Strawn Agreement meets the requirements for classification under ASC 480 and as a result is required to be accounted for as a liability under ASC 480 and is presented as such on the Condensed Consolidated Balance Sheets. The Company will record a change in fair value on each reporting period until settlement in its Condensed Consolidated Statement of Operations. See Note 9 for further discussion.

 

As of March 31, 2026 the Company entered into a settlement agreement Winston & Strawn Agreement and, as such, the Company derecognized the carrying value of the agreement and recognized a loss on settlement of $570,300.

 

The key inputs into the Monte Carlo model for the Winston & Strawn Agreement were as follows:

SCHEDULE OF FAIR VALUE MEASUREMENT INPUTS AND VALUATION

Input  June 30, 2025 
Market price of public shares  $0.19 
Equity volatility   167.7%
Risk-free rate   4.21%

 

 

ATLASCLEAR HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2026

(Unaudited)

 

Warrant Liability

 

The private placement warrants originally issued by Quantum and assumed by the Company in connection with the Business Combination (the “Private Warrants”) were accounted for as liabilities in accordance with ASC 815-40 and are presented within warrant liabilities on the consolidated balance sheets. The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of warrant liability in the consolidated statements of operations.

 

The Private Warrants were, initially and as of the end of each subsequent reporting period, valued using a lattice model, specifically a Black-Scholes model, which is considered to be a Level 3 fair value measurement. The primary unobservable input utilized in determining the fair value of the Private Warrants is the expected volatility of the Company’s Common Stock. The expected volatility of the Company’s Common Stock was determined based on the implied volatility of the publicly traded Public Warrants.

 

The key inputs into the Black-Scholes model for the Private Warrants were as follows:

 

Input  March 31, 2026   June 30, 2025 
Market price of public shares  $0.20   $0.19 
Risk-free rate   3.81%   3.67%
Dividend yield   0.00%   0.00%
Volatility   181.45%   167.7%
Exercise price  $689.86   $689.86 
           
Effective expiration date   February 2029    February 2029 

 

Earnout Liability

 

The liability associated with the Earnout Shares was, initially as of February 9, 2024, valued using a Monte Carlo simulation to determine if and when the revenue hurdles would be achieved. The revenue volatility and revenue to equity correlation was based upon the same guideline public companies. As of March 31, 2026, the Company revised when revenue hurdles would be achieved, as a result of the delay in financing and implementation of the Commercial Bancorp acquisition. Revenue targets were deemed less likely to be reached and as such, this resulted in a significant decrease in the value of the Earnout liability. The Monte Carlo simulation was performed simultaneously on both the share price and revenue to account for the correlation between revenue and equity.

 

The key inputs into the Monte Carlo model for the Earnout liability were as follows:

 

Input  March 31, 2026   June 30, 2025 
Market price of public shares  $0.20   $0.19 
Revenue volatility   50.00%   12.00%
Discount factor for revenue   21.19%   9.31%

 

Convertible Note Derivatives

 

The conversion derivatives associated with Short-Term Notes, Long-Term Notes and the Chardan Note were accounted for as a liability in accordance with ASC 815-40. The conversion derivative liabilities were measured at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of conversion derivative liability in the consolidated statements of operations. The convertible note derivatives are made up of the fair value of the embedded conversion option included in the Long-Term Notes and the Chardan Note, which each had fair value as of March 31, 2026 of $0. The fair value of the embedded conversion option included in the Long-Term Notes and the Chardan Note had a fair value as of June 30, 2025 of $103,185 and $0, respectively, totaling $103,185.

 

 

ATLASCLEAR HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2026

(Unaudited)

 

Long-Term Notes

 

As of June 30, 2025 the conversion feature was valued using Monte Carlo model resulting in the fair value of the conversion option included in the Long-Term Notes at $103,185. During the nine-months ended March 31, 2026 the Long-Term Notes were settled in full and, as such, the derivative was settled in full with a zero value as of March 31, 2026.

 

The key inputs into the Monte-Carlo model for the conversion derivative as of June 30, 2025 were as follows:

 

Input  June 30, 2025 
Market price of public shares  $0.19 
Risk-free rate   4.13%
Discount rate   15.63%
Probability of default   14.3%
Recovery rate   28.9%
Volatility   167.7%
Effective expiration date   February 2026 

 

Secured Convertible Note

 

On October 8, 2025, the Company entered into the Restated SPA with Funicular. The Restated Note issued pursuant to the Restated SPA is convertible, in whole or in part, into shares of the Company’s Common Stock at the election of the holder at any time at an initial Conversion price of $0.75 per share. The Conversion Price is subject to adjustment if the Company issues or is deemed to issue shares of Common Stock at a price below the then-current Conversion Price (subject to certain exceptions), and is subject to customary adjustments for stock dividends, stock splits, reclassifications and the like. The Company elected to apply the Fair Value Option (FVO) under ASC 825-10 to the Restated Note. Under ASC 825-10-15-4 and 825-10-25-4, the Restated Note qualifies as an eligible financial liability because it is recognized upon initial issuance and not within any of the prohibited categories. The election was made at initial recognition and applies to the entire instrument, with upfront fees and costs expensed as incurred. As a result, the Restated Note is measured at fair value with changes recognized in earnings each reporting period, and the Company separately presents in other comprehensive income the portion of fair value changes attributable to instrument-specific credit risk, consistent with ASC 825-10-45-5.

 

As of March 31, 2026 and October 8, 2025, the Restated Note was valued using Black-Scholes model combined with the discounted cash flow model, resulting in the fair value of the Restated Note of $11,706,148 and $14,585,961, respectively.

 

The key inputs into the Black-Scholes model for the conversion derivative as of March 31, 2026 and October 8, 2025 were as follows:

 

Input  March 31, 2026   October 8, 2025 
Market price of public shares  $0.20   $0.36 
Conversion Price  $0.75   $0.75 
Principal and interest balance at valuation date  $10,627,293   $10,097,782 
Risk-free rate   3.89%   3.73%
Discount rate   15.75%   11.30%
Volatility   181.45%   165.13%
Effective expiration date   October 2030    October 2030 
Term   4.53 years    5 years 

 

Merger Financing Note

 

As of June 30, 2025 the conversion feature was valued using Monte Carlo model resulting in the fair value of the conversion option included in the Merger Financing Note of $63,696. During the nine-months ended March 31, 2026, the Merger Financing Note was settled in full and, as such, the derivative was settled in full with a zero value as of March 31, 2026.

 

Input  June 30, 2025 
Market price of public shares  $0.19 
Risk-free rate   4.13%
Discount rate   15.63%
Probability of default   14.3%
Recovery rate   28.9%
Volatility   167.7%
Effective expiration date   February 2026 

 

 

ATLASCLEAR HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2026

(Unaudited)

 

Tau Agreement

 

As discussed in Note 9, the Tau Agreement no longer has shares available to utilize and management does not intend to utilize the ELOC. As such as of March 31, 2026 the fair value of the Tau Agreement was deemed to be zero. As of June 30, 2025 the Tau Agreement and the related Commitment Fee was valued using Monte Carlo model resulting in the fair value of $539,448 and $337, respectively.

 

The key inputs into the Monte-Carlo model for the Commitment Amount as of issuance date of June 30, 2025 was as follows:

 

Input  June 30, 2025 
Anticipated Monthly Advance Amounts  $40,000 
Risk-free rate   3.75%
Volatility   167.7%
      
Effective expiration date   July 2026 

 

Debenture Derivative

 

On August 4, 2025 the Company issued the Debenture as discussed in Note 9. The Company determined that the conversion feature was required to be bifurcated under ASC 815 and, as such, the Company fair valued the embedded derivative. As of March 31, 2026 the Debenture was valued using a Black-Scholes model and as of August 4, 2025, the issuance date, the Debenture was valued using Scenario Based Methodology model resulting in the fair value of the conversion option included in the Debenture embedded derivative at $346,585 and $352,067, respectively. See Note 9 for additional information.

 

The key inputs into the Black-Scholes for the conversion derivative as of March 31, 2026 and Scenario Based Methodology model August 4, 2025 were as follows:

 

Input  March 31, 2026   August 4, 2025 
Market price of public shares  $0.20   $0.22 
Risk-free rate   3.71%   3.75%
Discount rate   17.52%   15.41%
Volatility   181.45%   165.9%
Effective expiration date   August 2026    August 2026 

 

Convertible Note Derivative

 

On September 16, 2025 the Company issued Convertible Notes as discussed in Note 9. The Company determined that the conversion feature was required to be bifurcated under ASC 815 and, as such, the Company fair valued the embedded derivative. As of September 16, 2025, the issuance date, the Convertible Notes derivative was valued using a Scenario Based methodology model resulting in the fair value of the embedded derivatives included in the Convertible Notes of $5,382,154, of which at $382,154 was allocated to the embedded derivative. On October 8, 2025 in connection with the Equity SPA, the Company repaid the Convertible Note in full; as such as of March 31, 2026 the derivative was derecognized. See Note 9 for additional information.

 

The key inputs into Scenario Based Method for the conversion derivative as of September 16, 2025 were as follows:

 

Input  September 16, 2025 
Discount rate   11.21%
Probability of default   8.98%
Recovery rate   42.90%
Effective expiration date   March 2026 

 

 

ATLASCLEAR HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2026

(Unaudited)

 

2025 Warrant Liability- Equity SPA

 

On October 8, 2025, the Company entered into the Equity SPA pursuant to which the Company agreed to issue and sell, in a private placement, 16,666,666 Units for a purchase price of $0.60 per Unit. Each Unit consists of one share of the Company’s Common Stock and one 2025 Warrant. In addition, 1,005,000 of 2025 Warrants were issued to the placement agent as transaction cost. The 2025 Warrants were accounted for as liabilities in accordance with ASC 815-40 and are presented within warrant liabilities on the consolidated balance sheets. The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of warrant liability in the consolidated statements of operations. The fair value of all 2025 Warrants issued at issuance was $5,874,061 ($5,539,999 for the warrants included in the units and $334,062 for the warrants issued to placement agents).

 

The 2025 Warrants were, initially and as of the end of each subsequent reporting period, valued using a lattice model, specifically a Black-Scholes model, which is considered to be a Level 3 fair value measurement. The primary unobservable input utilized in determining the fair value of the 2025 Warrants is the expected volatility of the Company’s Common Stock.

 

The key inputs into the Black-Scholes model for the 2025 Warrants were as follows:

 

Input  March 31, 2026   October 8, 2025 
Market price of public shares  $0.20   $0.36 
Risk-free rate   3.89%   3.73%
Dividend yield   0.00%   0.00%
Volatility   181.45%   165.13%
Exercise price  $0.75   $0.75 
Term   4.52 years    5 years 
           
Effective expiration date   October 2030    October 2030 

 

The following table presents the changes in the fair value of the following:

 SCHEDULE OF CHANGES IN THE FAIR VALUE

   Private Placement   Tau Agreement 
   Warrants   Liability 
Fair value as of June 30, 2025  $123,062   $539,787 
Write of receivable       (205,238)
Change in valuation inputs or other assumptions   61,531    (334,549)
Fair value as of September 30, 2025  $184,593   $ 
Change in valuation inputs or other assumptions   91,066     
Fair value as of December 31, 2025  $275,659   $ 
Change in valuation inputs or other assumptions   (166,749)    
Fair value as of March 31, 2026  $108,910   $ 

 

   Private Placement   Tau Agreement 
   Warrants   Liability 
Fair value as of June 30, 2024  $307,656   $ 
Initial measurement       1,090,949 
Transferred to equity       (303,000)
Change in valuation inputs or other assumptions   (246,125)   184,559 
Fair value as of September 30, 2024  $61,531   $972,508 
Transfer to equity       115,277 
Change in valuation inputs or other assumptions   61,531    73,284 
Fair value as of December 31, 2024  $123,062   $783,947 
Fair value of advance requests       1,042,329 
Transfer to equity       (879,403)
Change in valuation inputs or other assumptions   (61,531)   (53,152)
Fair value as of March 31, 2025  $61,531   $893,721 

 

 

ATLASCLEAR HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2026

(Unaudited)

 

   Conversion   Earnout 
   Derivative   Liability 
Fair value as of June 30, 2025  $103,185   $11,369,000 
Change in valuation inputs or other assumptions   (103,185)   116,000 
Fair value as of September 30, 2025  $   $11,485,000 
Change in valuation inputs or other assumptions       (10,624,000 
Fair value as of December 31, 2025  $   $861,000 
Change in valuation inputs or other assumptions       (172,000)
Fair value as of March 31, 2026  $   $689,000 

 

   Conversion   Earnout 
   Derivative   Liability 
Fair value as of June 30, 2024  $16,462,690   $12,298,000 
Change in valuation inputs or other assumptions   (14,320,179)   340,000 
Fair value as of September 30, 2024  $2,142,511   $12,638,000 
Change in valuation inputs or other assumptions   (1,117,805)   (1,594,000)
Fair value as of December 31, 2024  $1,024,706   $11,044,000 
Change in valuation inputs or other assumptions   (137,687)   186,000 
Fair value as of March 31, 2025  $887,019   $11,230,000 

 

   Winston & Strawn   Merger Financing 
   Agreement   Derivative 
Fair value as of June 30, 2025  $2,489,945   $63,696 
Change in valuation inputs or other assumptions   (1,798,624)   (63,696)
Fair value liability as of September 30, 2025  $691,321   $ 
Change in valuation inputs or other assumptions   (921)    
Fair value liability as of December 31, 2025  $690,400   $ 
Derecognized on settlement   (690,400)    
Fair value liability as of March 31, 2026  $   $ 

 

   Winston & Strawn   Merger Financing 
   Agreement   Derivative 
Fair value as of June 30, 2024  $2,425,647   $ 
Initial measurement       113,044 
Change in valuation inputs or other assumptions   34,841    63,195 
Fair value liability as of September 30, 2024  $2,460,488   $176,239 
Change in valuation inputs or other assumptions   13,041    (25,749
Fair value liability as of December 31, 2024  $2,473,529   $150,490 
Change in valuation inputs or other assumptions   11,404    (48,115)
Fair value liability as of March 31, 2025  $2,484,933   $102,375 

 

 

ATLASCLEAR HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2026

(Unaudited)

 

       Secured 
   Contingent   Convertible 
   Guarantee   Derivative 
Fair value as of June 30, 2024  $3,256,863   $ 
Shares issued as partial payment   (1,210,290)    
Change in valuation inputs or other assumptions   839,774    89,535 
Exchange to Merger financing note   (2,886,347)    
Fair value as of September 30, 2024  $   $89,535 
Change in valuation inputs or other assumptions       (89,535)
Fair value liability as of March 31, 2025  $   $ 

 

   Debenture   Convertible Notes 
   Derivative   Derivative 
Fair value as of June 30, 2025  $   $ 
Initial measurement   352,067    382,154 
Change in valuation inputs or other assumptions   837,888    52,873 
Fair value as of September 30, 2025  $1,189,955   $435,027 
Change in valuation inputs or other assumptions   (606,886)   (435,027)
Fair value as of December 31, 2025  $583,069   $ 
Change in valuation inputs or other assumptions   (236,484)    
Fair value as of March 31, 2026  $346,585   $ 

 

   Secured    2025 
   Convertible Note   Warrant Liability 
Fair value as of June 30, 2025  $   $ 
Principal amount   10,097,782     
Day 1 fair value charge to earnings   4,488,179     
Initial measurement October 8, 2025   14,585,961    5,874,061 
Accrued interest through December 31, 2025   255,626     
Change in valuation inputs or other assumptions   (2,691,747)   (1,940,728)
Fair value as of December 31, 2025  $12,149,840   $3,933,333 
Fair value of warrants exercised       (1,094,669)
Accrued interest through March 31, 2026   273,885     
Change in valuation inputs or other assumptions   (717,577)   (83,913)
Fair value as of March 31, 2026  $11,706,148   $2,754,751 

 

There were no transfers between levels during the three and nine-months ended March 31, 2026 and 2025.