Key inputs for the valuation of the warrant obligation upon issuance were as follows: | | | | | | | | | | | As of January 23, 2026 | | Exercise price in USD | | $5.18 | | Share price in USD | | $5.36 | | Risk-free interest rate | | 4.20% | | Expected volatility (annualized) | | 75.88% | | Expected term (years) | | 10.00 | | Dividend yield | | —% | | Black-Scholes value in USD | | $4.38 |
The Company remeasures the fair value of the warrant obligations on a quarterly basis. Key inputs for the remeasurement of the warrant obligations as of June 30, 2026 and December 31, 2025 were as follows:
| | | | | | | | | | | | | | | | | As of June 30, 2026 | | As of December 31, 2025 | | Exercise price in USD | | $5.00 - $5.18 | | $5.00 | | Share price in USD | | $5.77 | | $4.67 | | Risk-free interest rate | | 4.29% - 4.37% | | 4.01% - 4.02% | | Expected volatility | | 74.34% - 74.87% | | 68.39% - 76.10% | | Expected term (years) | | 7.84 - 9.48 | | 8.34 - 9.48 | | Dividend yield | | —% | | —% | | Black-Scholes value in USD | | $4.39 - $4.62 | | $3.35 - $3.71 |
|