v3.26.1
FAIR VALUE MEASUREMENTS (Tables)
6 Months Ended
Jun. 30, 2026
FAIR VALUE MEASUREMENTS  
Schedule of fair value of liabilities transfer from Level 3 to Level 2

(Amounts in Thousands)

Balance as of January 1, 2025

Issuance of Warrants

Change in Fair Value through Date of Modification

Exercises

Transfer out to Level 2

Balance as of December 31, 2025

Level 3 Warrant Liabilities

$

-

$

1,477

$

3,414

$

(270)

$

(4,621)

$

-

Schedule of a reconciliation of the fair values

  ​ ​ ​

Fair Value of

  ​ ​ ​

Fair Value of

  ​ ​ ​

Total Fair Value

August 2022

March 2025

of Warrant

(in thousands)

Warrants

Warrants

Liability

August 2022 Warrant liability – December 31, 2024

$

60

$

-

$

60

Warrant liability – March 12, 2025

 

-

1,477

 

1,477

Change in fair value (loss) reported in statement of operations

37

5,570

5,607

Warrants exercised

 

-

 

(270)

 

(270)

Warrant liability – December 31, 2025

97

6,777

6,874

Change in fair value (gain) reported in statement of operations

(64)

(2,561)

(2,625)

Warrant liability – June 30, 2026

$

33

$

4,216

$

4,249

Schedule of carrying and fair value of loan payable

  ​ ​ ​

  ​ ​ ​

June 30, 

  ​ ​ ​

December 31, 

2026

2025

(in thousands)

 

Fair Value Hierarchy

 

Carrying Value

  ​ ​ ​

Fair Value

 

Carrying Value

  ​ ​ ​

Fair Value

DECD loan

 

Level 3

$

1,160

$

968

$

1,277

$

1,038

2022 Warrants  
FAIR VALUE MEASUREMENTS  
Schedule of assumptions used to calculate fair value of warrants

  ​ ​ ​

June 30, 2026

  ​ ​ ​

December 31, 2025

 

Unmodified

Modified

Unmodified

Modified

 

August 2022

August 2022

August 2022

August 2022

Warrants

Warrants

Warrants

Warrants

 

Dividend yield

 

-

-

-

-

Volatility

 

181.5

150.7

%

175.9

147.3

%

Risk-free interest rate

 

3.98

4.15

%

3.48

3.55

%

Expected lives (years)

 

1.14

 

2.58

 

1.64

 

3.07

Weighted average fair value

$

0.047

$

0.187

$

0.176

$

0.369

March 2025 Warrants  
FAIR VALUE MEASUREMENTS  
Schedule of assumptions used to calculate fair value of warrants

  ​ ​ ​

June 30, 2026

  ​ ​ ​

December 31, 2025

 

Dividend yield

 

-

-

Volatility

 

134.9

%  

 

130.0

%

Risk-free interest rate

 

4.19

%  

 

3.73

%

Remaining term (years)

 

4.7

 

5.2

Weighted average fair value

$

0.36

$

0.57