v3.26.1
WARRANT LIABILITY (Tables)
6 Months Ended
Jun. 30, 2026
Warrant Liability  
SCHEDULE OF FAIR VALUE OF WARRANTS

The fair value of warrants is as follows:

  

   June 30,   December 31, 
(in thousands)  2026   2025 
Warrant liability  $380   $1,875 
Total  $380   $1,875 
SCHEDULE OF UNREALIZED GAINS AND LOSSES ASSOCIATED WITH WARRANTS

Unrealized gains and losses associated with warrants are as follows:

  

(in thousands)  2026   2025   2026   2025 
   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
(in thousands)  2026   2025   2026   2025 
Unrealized gain on warrant liability  $891   $803   $1,495   $2,564 
SCHEDULE OF HIERARCHY WARRANT LIABILITIES FAIR VALUE

The valuation inputs hierarchy classification for liabilities measured at fair value on a recurring basis are summarized below as of June 30, 2026 and December 31, 2025 (in thousands). See Note 6. Investment Securities, Available-For-Sale and Fair Value Measurements, for discussion of the fair value level hierarchy.

  

As of June 30, 2026  Level 1   Level 2   Level 3 
Warrant liability  $-   $-   $380 
Total  $-   $-   $380 

 

As of December 31, 2025  Level 1   Level 2   Level 3 
Warrant liability  $-   $-   $1,875 
Total  $-   $-   $1,875 
SCHEDULE OF ACTIVITY RELATED TO WARRANT LIABILITY

Activity related to the warrant liability during the three and six months ended June 31, 2026 and 2025 is as follows:

 

(in thousands)  2026   2025   2026   2025 
   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
(in thousands)  2026   2025   2026   2025 
Beginning balance  $1,271   $4,536   $1,875   $- 
Initial valuation associated with warrants   -    -    -    6,297 
Change in fair value during the period   (891)   (803)   (1,495)   (2,564)
Ending balance  $380   $3,733   $380   $3,733 
SCHEDULE OF INPUTS AND ASSUMPTIONS FOR VALUATIONS

The fair value of the warrants is measured using the Black-Scholes option pricing model as of the measurement dates. The table below lists the inputs and assumptions for the Company’s valuations as of June 30, 2026 and December 31, 2025:

  

   June 30,   December 31, 
   2026   2025 
Expected term (years)   4.1    4.6 
Risk-free interest rate   4.17%   3.69%
Dividend yield   0%   0%
Volatility   66.73%   62.27%