v3.26.1
Fair Value of Financial Instruments
6 Months Ended
Jun. 30, 2026
Fair Value of Financial Instruments [Abstract]  
FAIR VALUE OF FINANCIAL INSTRUMENTS

14. FAIR VALUE OF FINANCIAL INSTRUMENTS

 

In connection with the issuance of the 2030 Notes, the Company recognized a derivative liability related to the embedded conversion feature. See Note 13. Debt for further details on the accounting treatment of the 2030 Notes and associated derivative liability.

 

The fair value of the embedded conversion feature at issuance of the 2030 Notes and each reporting period was estimated based on significant inputs not observable in the market, which represent Level 3 measurements within the fair value hierarchy.

 

The fair value of the derivative liability was determined using the Black-Scholes model. The model incorporates the following key inputs and assumptions:

 

    At
June 30,
2026
    At
December 31,
2025
 
Maturity date   October 1,
2030
    October 1,
2030
 
Debt price     95.70       89.65  
Volatility rate     81 %     55 %
Share price   $ 1.80     $ 1.89  
Dividend yield     0 %     0 %
Stock borrow cost     1 %     1 %
Credit Spread     10.00 %     10.00 %

 

The following table provides a roll forward of the aggregate fair values of the derivative liability for the six months ended June 30, 2026:

 

    Embedded Derivative  
Balance as of January 1, 2026   $ 19,260  
Change in fair value     4,715  
Balance as of June 30, 2026   $ 23,975