v3.26.1
Class B Common Stock of ECRC
9 Months Ended
Mar. 31, 2026
Class B Common Stock Of Ecrc  
Class B Common Stock of ECRC
6.
CLASS B COMMON STOCK OF ECRC

The shares of Class B common stock of ECRC include rights under which the holders may exchange such shares into Common Shares. Certain of such shares were vested as of the Closing (as defined below) and are exchangeable at any time, from time to time, until the tenth anniversary of the Closing Date (as defined below) (the “Vested Shares”) and certain of such shares are subject to certain vesting conditions (the “Earnout Shares”).

Earnout Shares

The Earnout Shares were valued utilizing a Monte Carlo Simulation pricing model with the following primary inputs:

 

March 31,
2026

 

 

June 30,
2025

 

Closing Common Share price

 

$

4.46

 

 

$

2.33

 

Term (expiry)

 

March 17, 2033

 

 

March 17, 2033

 

Implied volatility of our publicly traded Warrants

 

 

88.0

%

 

 

75.0

%

Risk-free rate

 

 

4.11

%

 

 

4.04

%

 

The following table sets forth a summary of the changes in the fair value of the Earnout Shares liability for the nine-month period ended March 31, 2026:

 

Amount

 

Fair value as of June 30, 2025

 

$

5,880

 

Change in fair value

 

 

7,628

 

Fair value as of March 31, 2026

 

$

13,508

 

 

Vested Shares

During the nine-month period ended March 31, 2026, 417,891 Vested Shares were exchanged for an equivalent number of Common Shares. These exchanges resulted in a change in the Company’s ownership interest in ECRC and were accounted for as an equity transaction in accordance with Accounting Standards Codification (“ASC”) 810-10-45-23, with no gain or loss recognized. Accordingly, the carrying amount of the noncontrolling interest was adjusted to reflect the change in the Company’s ownership interest with a corresponding offset booked to equity. As of March 31, 2026, 3,516,140 Vested Shares remained outstanding.

Because Board approval for cash payment and the occurrence of a fundamental transaction that would trigger cash payment are considered unlikely, the noncontrolling interest has not been adjusted to its redemption value. Accordingly, the noncontrolling interest balance is only being adjusted for the losses attributable to the noncontrolling interest and exchanges of Vested Shares to Common Shares. As of March 31, 2026, cumulative losses attributable to the noncontrolling interest exceeded its carrying amount, resulting in a deficit noncontrolling interest balance.