v3.26.1
Financial Instruments
6 Months Ended
Jun. 30, 2026
Investments, All Other Investments [Abstract]  
Financial Instruments

Note 13 - Financial Instruments

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. The fair value hierarchy ranks the inputs used in measuring fair value as follows:

 

  Level 1 – Observable, unadjusted quoted prices in active markets
  Level 2 – Inputs other than quoted prices included in Level 1 that are directly or indirectly observable for the asset or liability
  Level 3 – Unobservable inputs with little or no market activity that require the Company to use reasonable inputs and assumptions

 

The Company uses fair value measurements to record adjustments to certain financial assets and liabilities on a recurring basis. The Company may be required to record certain assets at fair value on a nonrecurring basis in specific circumstances, such as evidence of impairment. Methodologies used to determine fair value might be highly subjective and judgmental in nature; therefore, valuations may not be precise. If the Company determines that a valuation technique change is necessary, the change is assumed to have occurred at the end of the respective reporting period.

 

 

If the Company determines that a change in valuation technique is necessary, the change is assumed to have occurred as of the end of the respective reporting period.

 

Recurring Fair Value Measurements

 

The Company’s financial liabilities measured at fair value on a recurring basis consist of warrant liabilities, valued using Level 1 (quoted market prices) or Level 3 (internally developed option-pricing models) inputs. The Company holds no Level 2 instruments. The following table presents these liabilities by level of the fair value hierarchy as of June 30, 2026 and December 31, 2025.:

  

                              
   June 30, 2026   December 31, 2025 
Liability (in thousands)  Total Fair Value  

Level 1

  

Level 3

   Total Fair Value  

Level 1

  

Level 3

 
PIPE warrants  $   $   $   $280   $   $280 
Public warrants   7,734    7,734        10,896    10,896     
Private placement warrants               14        14 
Abaca warrants   689        689    28,430        28,430 
Total liabilities  $8,423   $7,734   $689   $39,620   $10,896   $28,724 

 

Nearly all warrant values declined from December 31, 2025 to June 30, 2026, reflecting a decline in the Company’s share price over the period, as further discussed below.

 

Nonrecurring Fair Value Measurements

 

During the three months ended June 30, 2026, two new loans were added to the indemnified CRB loan portfolio, resulting in new stand-ready guarantee liabilities initially recognized at an aggregate fair value of $0.01 million, using the Level 3 insurance-pricing methodology described below. No other nonrecurring assets or liabilities were fair-valued during the period.

 

The Company recognized a stand-ready guarantee liability under ASC 460 in connection with the Second Amended CAA with PCCU, initially at inception on October 1, 2025. The liability is measured at fair value once, at inception, and is not subsequently remeasured; it is reduced through systematic amortization as the Company is progressively released from risk on the underlying loan portfolio. As of December 31, 2025, the carrying amount of this liability was $2.1 million. The Company determined fair value using an insurance-pricing approach, representing the premium a third-party surety or insurer would charge to assume the same obligation.

 

Schedule of Non-Recurring Fair Value Measurement

 

Liability (as of initial recognition, October 1, 2025)  Carrying Amount   Fair Value   Level 3 Input 
Stand-ready guarantee liability  $2,135,000   $2,135,000   $2,135,000 

 

 

Fair Value of Financial Instruments

 

The following tables present the carrying amounts and fair values of the Company’s financial instruments, by level of the fair value hierarchy, as of June 30, 2026 and December 31, 2025. In each case, carrying value approximates fair value.

 

June 30, 2026  Carrying Amount   Fair Value   Level
Assets           
Cash and cash equivalents  $5,729,576   $5,729,576   Level 1
Liabilities             
Deferred consideration   3,000,000    3,000,000   Level 1
Public warrants   7,734    7,734   Level 1
Abaca warrants   689    689   Level 3

 

December 31, 2025  Carrying Amount   Fair Value   Level
Assets           
Cash and cash equivalents  $6,779,040   $6,779,040   Level 1
Investment in preferred securities   1,450,000    1,450,000   Level 3
Liabilities             
Deferred consideration   3,000,000    3,000,000   Level 1
Public warrants   10,896    10,896   Level 1
Private placement warrants   14    14   Level 3
PIPE warrants   280    280   Level 3
Abaca warrants   28,430    28,430   Level 3

 

Changes in Level 3 Liabilities

 

The following tables present the changes in the Company’s Level 3 liabilities measured at fair value on a recurring basis for the six months ended June 30, 2026 and June 30, 2025. All changes during each period were attributable to fair value adjustments, with no purchases, issuances, or settlements:

 

Six Months Ended June 30, 2026  PIPE Warrants   Abaca Warrants   Private Placement Warrants 
Balance, January 1, 2026  $280   $28,430   $14 
Fair value adjustment   (280)   (27,741)   (14)
Balance, June 30, 2026  $-   $689   $- 

 

Six Months Ended June 30, 2025  PIPE Warrants   Abaca Warrants   Private Placement Warrants   Third Anniversary Payment Consideration   Forward Purchase Derivative 
Balance, January 1, 2025  $79,512   $1,024,900   $9,632   $322,000   $7,309,580 
Fair value adjustment   (75,072)   (929,827)   (9,248)   (235,000)   - 
Balance, June 30, 2025  $4,440   $95,073   $384   $87,000   $7,309,580 

 

 

Quantitative Information About Level 3 Fair Value Measurements

 

The PIPE warrants, private placement warrants, and Abaca warrants are valued using the Black-Scholes-Merton option pricing model. The following tables present the significant unobservable inputs used in these valuations as of June 30, 2026 and December 31, 2025:

 

As of June 30, 2026  PIPE Warrants   Private Placement Warrants   Abaca Warrants 
Exercise price  $100.00   $230.00   $40.00 
Share price  $0.24   $0.24   $0.24 
Expected term (years)   1.25    1.25    2.32 
Volatility   117%   117%   117%
Risk-free rate   3.7%   3.7%   3.7%

 

As of December 31, 2025  PIPE Warrants   Private Placement Warrants   Abaca Warrants 
Exercise price  $100.00   $230.00   $40.00 
Share price  $1.06   $1.06   $1.06 
Expected term (years)   1.74    1.74    2.82 
Volatility   115%   115%   115%
Risk-free rate   3.5%   3.5%   3.5%

 

There were no transfers between Level 2 and Level 3 of the fair value hierarchy during either period presented

 

Assets and liabilities measured at fair value on a nonrecurring basis

 

The Company’s only asset subject to fair value measurement on a nonrecurring basis is its right-of-use asset associated with its office lease, which is tested for impairment when indicators are present. No impairment indicators were identified during the six months ended June 30, 2026.

 

The Company also recognizes a stand-ready guarantee liability under ASC 460 in connection with the Second Amended CAA with PCCU. A new stand-ready guarantee liability is initially recognized at fair value each time a new loan is added to the indemnified CRB loan portfolio, using the Level 3 insurance-pricing methodology described above, consistent with the market participant framework of ASC 820-10-35-9. Once recognized, each liability is not subsequently remeasured to fair value; it is instead reduced through systematic amortization as the Company is progressively released from risk on the underlying loan. During the three months ended June 30, 2026, two new loans were added to the indemnified portfolio resulting in new stand-ready guarantee liabilities measured at fair value of $0.01 million.

 

 

Level 3 Measurement - Significant Unobservable Inputs

 

The ASC 460 Guarantee liability was classified as Level 3 because its fair value was determined using significant unobservable inputs for which there is no active market. The following table summarizes the valuation methodology and significant unobservable inputs used in the Level 3 measurement for those loans indemnified at October 1, 2025:

  

Input  Value Used  Sensitivity
Probability of Default -Tranches A & B (Ratings 2–5, pooled)  7.25%, derived from loan level analysis of the portfolio.  An increase raises fair value
Probability of Default - Tranche C (Rating 9, individually evaluated)  35%, based on Rating 9 definition, past-maturity status, and personal guarantees  An increase raises fair value
Loss Given Default - Tranches A & B  25.00% for Tranche A and 35% for Tranche B, inclusive of 13% cannabis-specific qualitative premium reflecting court access limitations, collateral possession restrictions, and refinancing risk  An increase raises fair value
Loss Given Default - Tranche C (uncollateralized gap)  50%, representing the midpoint of the Rating 9 anticipated loss range applied to the uncollateralized exposure  An increase raises fair value
Stand-Ready Risk Premium  120% loading applied to total expected loss, reflecting compensation for uncapped exposure, cannabis concentration risk, portfolio illiquidity, and six-year guarantee term commitment  An increase raises fair value
Discount Rate  4.0% risk-free rate (6-year Treasury)  An increase reduces fair value
Weighted Average Payout Timing  Tranche A: 4 years; Tranche B: 3 years; Tranche C: 2 years; Stand-ready premium: 3 years — based on the portfolio’s contractual maturity profile  A longer weighted average payout timing reduces fair value

 

For loans entered into subsequent to October 1, 2025 (the inception date), management evaluates the stand-ready guarantee on a specific identification basis, separate from the pooled tranche inputs presented above. Loans originated under this methodology are evaluated using the tranche-specific assumptions determined at each loan’s origination date, as follows:

 

Origination Quarter  # Loans   PD   LGD (incl. cannabis qualitative premium)   Stand-Ready Risk Premium Loading  Discount Rate   Weighted Avg Payout
June 30, 2026   2    7.25%   25%  120% of expected loss   4.4%  5 years