v3.26.1
Warrants
12 Months Ended
Dec. 31, 2025
Warrants and Rights Note Disclosure [Abstract]  
Warrants

9. WARRANTS

On August 2, 2023, the Company issued 10,000,000 warrants with a $1.00 exercise price in connection with the financing arrangement entered into with the Secured Notes. The warrants allow the holder to purchase common stock at an exercise price equal to $1.00 per share at any time on or after their issuance date and on or prior to June 30, 2030. At the time of issuance, the Company determined that the warrants had a fair value of $4.3 million and required classification as equity. On December 21, 2023, the total warrants issued increased by 142,874 warrants with an exercise price of $1.00 per warrant in connection with the Secured Notes amendment as described on Note 10. The additional warrants had an estimated fair value of approximately $8,000 and they were classified as equity in the Consolidated Balance Sheets as of December 31, 2025 and 2024.

The fair value of the warrants were measured using the Monte Carlo pricing model. Significant inputs into the model as of August 2, 2023 are as follows:

 

Monte Carlo Assumptions

 

August 2, 2023

 

 

 

 

 

Exercise price

 

$

1.00

 

Warrant expiration date

 

June 30, 2030

 

Stock price

 

$

0.85

 

Interest rate (annual)

 

 

4.21

%

Volatility (annual)

 

 

50.0

%

Remaining term (years)

 

 

6.91

 

Annualized dividend yield

 

 

0

%