v3.26.1
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2026
Fair Value Measurements [Abstract]  
Schedule of Liabilities Subject to Fair Value Measurements

Liabilities subject to fair value measurements that are valued on a recurring basis are as follows:

 

 

As of June 30, 2026

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Earnout Shares liability

 

$

 

 

$

 

 

$

7,161,000

 

 

$

7,161,000

 

Subject Vesting Shares liability

 

 

 

 

 

 

 

 

3,469,000

 

 

 

3,469,000

 

Total liabilities

 

$

 

 

$

 

 

$

10,630,000

 

 

$

10,630,000

 

 

Schedule of Estimated Fair Value Earnout Shares See the following summary of key inputs:

 

 

As of
June 30,
2026

 

 

As of
December 31,
2025

 

Stock Price

 

$

5.54

 

 

$

3.94

 

Volatility

 

 

52.0

%

 

 

39.0

%

Risk free rate of return

 

 

4.2

%

 

 

3.6

%

Discount rate

 

 

22.5

%

 

 

20.5

%

Expected term (in years)

 

 

2.7

 

 

 

3.2

 

 

Schedule of Earnout Share Liability

The following table presents the changes in the fair value of the Earnout Shares liability:

 

 

Six Months Ended
June 30,
2026

 

Earnout Shares liability as of December 31, 2025

 

$

6,196,000

 

Change in fair value

 

 

965,000

 

Balance as of June 30, 2026

 

$

7,161,000

 

Schedule of Vesting Shares Liability

The following table presents the changes in the fair value of the Subject Vesting Shares liability:

 

 

Six Months Ended
June 30,
2026

 

Subject Vesting Shares liability as of December 31, 2025

 

$

1,180,000

 

Change in fair value

 

 

2,289,000

 

Balance as of June 30, 2026

 

$

3,469,000