v3.26.1
Note 3 - Fair Value of Financial Instruments -10-Q (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2026
Dec. 31, 2025
Notes Tables    
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
  

March 31, 2026

 
      

Quoted Prices

  

Significant

  

Significant

 
      

in Active Markets

  

Observable

  

Unobservable

 
      

for Identical Assets

  

Inputs

  

Inputs

 

Category Class

 

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

Senior Secured Note (unpaid principal of $5,554)

 $2,157  $-  $-  $2,157 

Warrant Liability

  4,699   -   -   4,699 

Total

 $6,856  $-  $-  $6,856 
  

December 31, 2025

 
      

Quoted Prices

  

Significant

  

Significant

 
      

in Active Markets

  

Observable

  

Unobservable

 
      

for Identical Assets

  

Inputs

  

Inputs

 

Category Class

 

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

Senior Secured Note (unpaid principal of $15,000)

 $5,448  $-  $-  $5,448 

Warrant Liability

  7,842   -   -   7,842 

Total

 $13,290  $-  $-  $13,290 
  

December 31, 2025

 

Category Class

 

Total

  

Quoted Prices in Active Markets for Identical Assets (Level 1)

  

Significant Observable Inputs (Level 2)

  

Significant Unobservable Inputs (Level 3)

 

Senior Secured Note (unpaid principal of $15,000)

 $5,448  $-  $-  $5,448 

Warrant Liabilities

  7,842   -   -   7,842 

Total

 $13,290  $-  $-  $13,290 
  

December 31, 2024

 

Category Class

 

Total

  

Quoted Prices in Active Markets for Identical Assets (Level 1)

  

Significant Observable Inputs (Level 2)

  

Significant Unobservable Inputs (Level 3)

 

Derivative Liability

 $6,759  $-  $-  $6,759 

Total

 $6,759  $-  $-  $6,759 
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

Input Range

 
  Senior Secured Note  Warrant Liability 

Significant Unobservable Inputs:

          

Discount rate

  25%-26.4%   -  

Term to expiration (in years)

 2.74-3.0  4.74-5.0 

Calibration discount

  61.5%    -  

No exercise window (in years)

  -    0.19-0.21 

Volatility

  -    82.4%-90% 

Risk-fee rate

  -    3.65%  
  Input Range 
  December 31, 2025  December 31, 2024 

Significant Unobservable Inputs:

        

Discount rate

  18.7% - 25.0%  18.7% - 25.0%

Expected term (in years)

  0.1 - 0.6   0.3 - 0.9 

Probability scenarios:

        

Successful financing/IPO

  27.6% - 98%  27.6% - 63.9%

Maturity

  0%-20%  16% - 65.5%

Qualified Financing

  0% - 3.4%  0% - 3.4%

Change of Control

  0% - 3.4%  0% - 3.4%
  Input Range 
  

December 31, 2025

 
  

Senior Secured Note

  

Warrants

 

Significant Unobservable Inputs:

        

Discount rate

  25% - 25.1%  - 

Tern to expiration (in years)

  2.99-3.0   4.99-5.0 

Calibration discount

  61.5%  - 

No exercise window (in years)

  -   0.19-0.21 

Volatility

  -   82.4%-82.5%

Risk-fee rate

  -   3.65%
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
  

Senior Secured Note

  

Warrant Liability

 

Balance as of December 31, 2025

 $5,448  $7,842 

Change in fair value

  145   (3,143)

Cash payments on Notes Payable

  (7,379)  - 
    Loss on settlement of debt  6,020   - 

Settlement of Notes Payable via common share issuance

  (2,077)  - 

Balance as of March 31, 2026

 $2,157  $4,699 
  

Embedded Derivative

 
Balance as of December 31, 2023 $- 
Initial fair value of derivative liabilities at issuance  2,468 
Change in fair value  4,291 

Balance as of December 31, 2024

 $6,759 

Initial fair value of derivative liabilities at issuance

  4,447 

Change in fair value

  7,040 

Derecognition of derivative liability

  (18,246)

Balance as of December 31, 2025

 $- 
  

Senior Secured Note

  

Warrant Liabilities

 

Balance as of December 31, 2024

 $-  $- 

Initial fair value at issuance

  5,437   8,870 

Change in fair value

  11   (1,028)

Balance as of December 31, 2025

 $5,448  $7,842