v3.26.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2026
Fair Value Disclosures [Abstract]  
Schedule Of Fair Value Assets And Liabilities Measured On Recurring Basis

The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis and indicate the level of the fair value hierarchy utilized to determine such fair values (in thousands):

 

 

 

As of March 31, 2026

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

1,689

 

 

$

 

 

$

 

 

$

1,689

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

 

 

$

 

 

$

842

 

 

$

842

 

 

 

 

As of December 31, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

4,285

 

 

$

 

 

$

 

 

$

4,285

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

 

 

$

 

 

$

3,516

 

 

$

3,516

 

Pre-Paid Advance

 

$

 

 

$

 

 

$

4,142

 

 

$

4,142

 

No transfers between levels have occurred during the periods presented.

Schedule of Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation

The significant inputs used in the valuation models to measure the fair value of the warrants are as follows:

 

 

Valuation Date

 

 

March 31,
2026

 

December 31,
2025

Common stock price

 

$8.05

 

$28.39

Risk-free rate

 

3.88%

 

3.68%

Expected term (in years)

 

4.22

 

4.47

Expected volatility

 

120.5%

 

103.2%

Dividend yield

 

0.0%

 

0.0%

Schedule of the Changes in the Fair Value of liabilities

The following table presents the changes in the fair value of Level 3 liabilities for the three months ended March 31, 2026 (in thousands):

 

 

Warrant Liability

 

Balance at December 31, 2025

 

$

3,516

 

Change in fair value of warrant liability

 

 

(2,674

)

Balance at March 31, 2026

 

$

842

 

The fair value of the warrant liability as of March 31, 2026 was determined using the contractual exercise price of $59.50. As further discussed in Note 8, the warrants were subsequently re-priced in April 2026.

The following table presents the changes in the fair value of Level 3 liabilities for the three months ended March 31, 2026 (in thousands):

 

 

PPAs Liability

 

Balance at December 31, 2025

 

$

4,142

 

Conversion of Pre-Paid Advance into common stock

 

 

(3,869

)

Change in fair value of PPAs liability

 

 

(273

)

Balance at March 31, 2026

 

$