v3.26.1
Promissory Notes (Tables)
6 Months Ended
Jun. 30, 2026
Short-Term Debt [Line Items]  
Schedule of Fair Value Derivative Liability

The schedule below shows the change in the fair value of the derivative liability for the December 15, 2025 DNA Holdings Note (in thousands of dollars):

 

   Activity
Beginning balance (December 15, 2025)  $171 
Balance at December 31, 2025   171 
Fair value adjustment March 31, 2026   227 
Balance at March 31, 2026   398 
Fair value adjustment May 26, 2026   (107)
Ending value prior to derecognition (May 26, 2026)  $291 
Schedule of Change in Fair Value of the Derivative Liability

For the DNA Holdings May 26, 2026 Note (in thousands of dollars):

 

    2026   2025 
Beginning balance (May 26, 2026)  $679   $ 
Fair value adjustment   118     
Ending value (June 30)  $797   $ 
Asset Purchase Agreement. | Streeterville Capital LLC  
Short-Term Debt [Line Items]  
Schedule of Components of Net Carrying Amount

The following table presents the components of the net carrying amount of the only outstanding note as of December 31, 2025:

 

     
Principal  $5,652 
Less: unamortized debt discount and debt issuance costs   (587)
Long term debt  $

5,065

 
Current portion  $5,065 
Long-term portion  $ 
Schedule of Interest Expense

The following table sets forth total interest expense recognized related to the Streeterville notes and the DNA Holdings December 15, 2025 note, and financing fees from factored accounts receivable for the three and six months ended June 30, 2026 (in thousands of dollars):

 

   Three Months Ended June 30, 2026   Six Months Ended June 30, 2026 
Contractual interest expense  $49   $80 
Amortization of debt discount and issuance costs   91    134 
Financing costs on factored accounts receivable       57 
Interest expense  $140   $271 
 
  

Three Months Ended June 30, 2025

  

Six Months Ended June 30, 2025

 
Contractual interest expense  $76   $106 
Amortization of debt discount   45    64 
Amortization of debt issuance costs   40    62 
Interest expense  $161   $232 
 
DNA Holdings Ventures Inc.  
Short-Term Debt [Line Items]  
Schedule of Components of Net Carrying Amount

The following table presents the components of the net carrying amount of the New DNA Note that is from a related party. This is the only note outstanding as of June 30, 2026. (in thousands of dollars):

 

     
Principal  $3,053 
Less: unamortized debt discount   (653)
Current portion  $2,400 
Long term portion  $