v3.26.1
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2026
Fair Value Disclosures [Abstract]  
Schedule of Liabilities Measured on Recurring Basis The following table presents the Company's liabilities measured at fair value on a recurring basis (in thousands):
June 30, 2026December 31, 2025
(unaudited)
Merger Warrant Liability$113 $283 
Contingent Warrant Liability— 88 
Total$113 $371 
Schedule of Reconciliation of Warrant Liabilities
The following is a reconciliation of the beginning and ending balances of the Merger Warrant and Contingent Warrant liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the six months ended June 30, 2026 and 2025 (in thousands):
Merger
Warrants
Contingent Warrants
Total
Balance as of December 31, 2025$283 $88 $371 
Change in fair value(170)16 (154)
Extinguishment— (104)(104)
Balance as of June 30, 2026$113 $— $113 
Balance as of December 31, 2024$3,582 $— $3,582 
Change in fair value(33)— (33)
Balance as of June 30, 2025$3,549 $— $3,549 
The following is a reconciliation of the beginning and ending balances of Tranche Liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the six months ended June 30, 2026 (in thousands):
Tranche Liability
(unaudited)
Balance as of December 31, 2025$— 
Fair value at inception3,282 
Change in fair value(1,377)
Settlement of Tranche Liability(1,905)
Balance as of June 30, 2026$— 
Schedule of Estimates the Fair Value of Warrants
The Company estimates the fair value of these warrants using the Black-Scholes-Merton option pricing model with the following assumptions:
Six months ended June 30,
20262025
Expected volatility
93.6% - 94.3%
65.1% - 99.5%
Expected term (in years)
1.7 - 2.0
1.1 - 2.7
Risk-free interest rate
3.8% - 4.1%
3.7% - 4.4%
Expected dividend yield0.00%0.00%
The Company estimated the fair value of the Tranche Liability with the following assumptions:
Six months ended June 30, 2026
Pre-Funded WarrantsRedeemable Warrants
Expected volatility
85.81% - 126.48%
95.70% - 99.13%
Expected term (in years)
0.1
4.1
Risk-free interest rate
3.71% - 3.72%
3.78% - 3.87%
Expected dividend yield
0.00%
0.00%