v3.26.1
Fair Value
6 Months Ended 12 Months Ended
Jun. 30, 2026
Dec. 31, 2025
Fair Value Disclosures [Abstract]    
Fair Value

5. Fair Value

 

The following table presents, as of June 30, 2026, the Company’s assets and liabilities subject to measurement at fair value on a recurring basis (in thousands):

 

   Fair Value Measurements as of June 30, 2026 
   Level 1   Level 2   Level 3   Total 
Assets:                                  
Cash equivalents  $-   $-   $-   $- 
Total Assets  $-   $-   $-   $- 
                     
Liabilities:                    
Convertible notes payable, at fair value  $-   $-   $1,137   $1,137 
Derivative warrant liability  $-   $264   $-   $264 
Total Liabilities  $-   $264   $1,137   $1,401 

 

The following table presents as of December 31, 2025 the Company’s assets and liabilities subject to measurement at fair value on a recurring basis (in thousands):

 

   Fair Value Measurements as of December 31, 2025 
   Level 1   Level 2   Level 3   Total 
Assets:                               
Cash equivalents  $739   $-   $-   $739 
Total Assets  $739   $-   $-   $739 
                     
Liabilities:                    
Convertible notes payable, at fair value  $-   $-   $660   $660 
Total Liabilities  $-   $-   $660   $660 

 

 

The following table presents additional information about the Convertible Notes Payable subject to measurement at fair value on a recurring basis and warrant liabilities, for which the Company used significant unobservable inputs (Level 3) (in thousands):

 

  

Convertible

Notes Payable

 
Balance as of December 31, 2025  $             660 
Fair value at issuance   1,606 
Conversion of convertible notes   (681)
Interest expense   126 
Cash repayment   (186)
Change in fair value   (388)
Balance as of June 30, 2026  $1,137 

 

During the six months ended June 30, 2026, there were no transfers between Level 1 and Level 2, nor into or out of Level 3.

 

Convertible Notes Payable

 

During November 2024, the Company issued to Alliance Global Partners (“A.G.P.”) a convertible promissory note (the “A.G.P. Convertible Note”) in the principal amount of $5.7 million to evidence the A.G.P.’s currently owed deferred commission payable. The A.G.P. Convertible Note has been repaid in full as of June 30, 2026.

 

As discussed in Note 3 and Note 7, during March 2026, the Company issued to Ascent a convertible promissory note (the “Ascent Note”) in the principal amount of $0.6 million. Subsequently, in June 2026 the Company repaid the outstanding indebtedness of the Ascent Note of $0.4 million and issued the J.J. Astor Note in the principal amount of $2.0 million, and received net proceeds of $1.5 million, funded in two tranches during June 2026.

 

The Company elected to account for the Ascent Note, the A.G.P. Convertible Note, and the JJ Astor Convertible Note (collectively the “Convertible Notes Payable”) at fair value. The fair value of the Convertible Notes Payable is estimated each period using a discounted cash flow model in conjunction with a Bond plus Call model. Significant estimates in the binomial lattice model include the Company’s stock price, volatility, risk-free rate, corporate bond yield, credit spread, probability of default, and recovery upon default.

 

The following table outlines the range of significant unobservable inputs used in calculating the fair value of the A.G.P. Convertible Note as of May 29, 2026, when the note was paid off in full, and December 31, 2025:

 

   May 29, 2026   December 31, 2025 
Stock Price  $10.40   $320 
Term (years)   0.15    0.40 
Corporate bond yield   16.3%   5.5%
Credit Spread   26.2%   26.2%
Probability of default   70%   70%
Recovery upon default   0%   0%
Volatility   194%   135%

 

 

Due to the close proximity between the inception of the J.J. Astor Note and June 30, 2026, the Company believes the fair value of the J.J. Astor Note on June 11, 2026 approximates the fair of the J.J. Astor Note on June 30, 2026. As such, the Company did not obtain an additional valuation on June 30, 2026. The following table outlines the range of significant unobservable inputs used in calculating the fair value of the J.J. Astor Note as of June 11, 2026:

 

   June 11, 2026 
Stock Price  $              7.20 
Term (years)   .52 
Market yield   30.56%
Probability of default   57.5%
Recovery upon default   20%
Volatility   172%

 

5. Fair Value

 

During the period ended December 31, 2025, there were no transfers between Level 1 and Level 2, nor into or out of Level 3. The following table presents as of December 31, 2025 the Company’s assets and liabilities subject to measurement at fair value on a recurring basis (in thousands):

 

   Fair Value Measurements as of December 31, 2025 
   Level 1   Level 2   Level 3   Total 
Assets:                    
Cash equivalents  $739   $-   $-   $739 
Total Assets  $739   $-   $-   $739 
                     
Liabilities:                    
Convertible notes payable at fair value  $-   $-   $660   $660 
Total Liabilities  $-   $-   $660   $660 

 

 

The following table presents as of December 31, 2024 the Company’s assets and liabilities subject to measurement at fair value on a recurring basis (in thousands):

 

   Fair Value Measurements as of December 31, 2024 
   Level 1   Level 2   Level 3   Total 
Assets:                    
Cash equivalents  $192   $-   $-   $192 
Total Assets  $192   $-   $-   $192 
                     
Liabilities:                    
Convertible notes payable at fair value  $-   $-   $5,856   $5,856 
Liability Classified Warrants   -    -    138    138 
Total Liabilities  $-   $-   $5,994   $5,994 

 

The following table presents additional information about the Convertible Notes Payable subject to measurement at fair value on a recurring basis and warrant liabilities, for which the Company used unobservable inputs (Level 3) (in thousands):

 

  

Convertible Notes

Payable

   Liability Classified Warrants 
Balance as of December 31, 2023  $-   $- 
Fair value at Issuance   7,899    229 
Conversion of convertible notes   (92)   - 
Change in fair value   (1,951)   (91)
Balance as of December 31, 2024  $5,856   $138 
Conversion of convertible notes   (4,530)   - 
Interest expense   277    - 
Change in fair value   (815)   (138)
Gain on settlement of convertible note   (128)   

-

 
Balance as of December 31, 2025  $660   $- 

 

During the year ended December 31, 2025, there were no transfers between Level 1 and Level 2, nor into or out of Level 3.

 

Digital Assets

 

Digital assets are measured at fair value on a recurring basis using quoted prices in their principal market (Level 1 inputs). The Company has designated a principal market based on the market the Company has access to and that has the greatest volume and level of orderly transactions for BTC. The Company reassesses its principal market when facts and circumstances change, including but not limited to when new markets become accessible, or the volume/activity in the current principal market declines.

 

Convertible Notes Payable

 

As discussed in Note 8, on October 31, 2024, the Company and Nirland agreed to amend the Senior Secured Promissory Note entered into by the Company and Nirland on August 6, 2024 (the “August 2024 Nirland Note”), whereby the August 2024 Nirland Note was amended to provide for the conversion of the August 2024 Nirland Note into shares of Common Stock, at Nirland’s discretion, in a multiple of any unpaid amounts, if not otherwise previously paid, pursuant to the conversion rate contained therein. The August 2024 Nirland Note was then amended for a second time on November 22, 2024. On February 12, 2025, the August 2024 Nirland Note was repaid in full.

 

Additionally, as discussed in Note 8, during November 2024, the Company issued to Alliance Global Partners (“A.G.P.”) a convertible promissory note (the “A.G.P. Convertible Note”) in the principal amount of $5.7 million to evidence the A.G.P.’s currently owed deferred commission payable.

 

The Company elected to account for the August 2024 Nirland Note and A.G.P. Convertible Note (collectively the “Convertible Notes Payable”) at fair value. The fair value of the Convertible Notes Payable is estimated each period using a binomial lattice model. Significant estimates in the binomial lattice model include the Company’s stock price, volatility, risk-free rate, corporate bond yield, credit spread, probability of default, and recovery upon default.

 

 

The fair value of the August 2024 Nirland Note and A.G.P. Convertible Note as of December 31, 2024 were estimated using a binomial lattice model.

 

The following table outlines the range of significant unobservable inputs used in calculating the fair value of the August 2024 Nirland Note as of the dates noted below:

 

   

October 31,

2024

   

November 22,

2024

   

December 31,

2024

 
Stock Price   $ 272,986     $ 311,984     $ 205,790  
Term (years)     0.8       0.7       0.6  
Corporate bond yield     9.1 %     8.7 %     11.4 %
Credit Spread     15.9 %     15.9 %     15.9 %
Probability of Default     40 %     40 %     40 %
Recovery upon default     20 %     20 %     20 %
Volatility     103.2 %     96.5 %     123.7 %

 

As of December 31, 2025, no obligations remain under the August 2024 Nirland Note (refer to Note 8 for details) and therefore only the fair value of the A.G.P. Convertible Note was estimated using a binomial lattice model.

 

The following table outlines the range of significant unobservable inputs used in calculating the fair value of the A.G.P. Convertible Note as of the dates noted below:

 

  

November 25,

2024

  

December 31,

2024

  

December 31,

2025

 
Stock Price  $272,986   $205,790   $320 
Term (years)   1    0.9    0.4 
Corporate bond yield   8.8%   9.0%   5.5%
Credit Spread   26.2%   26.2%   26.2%
Probability of Default   40%   40%   70%
Recovery upon default   0%   0%   0%
Volatility   108.7%   101.6%   135%

 

Liability Classified Warrants

 

Liability Classified Warrants The A.G.P. 2024 Warrants, as defined in Note 18, are accounted for as liabilities in accordance with ASC 815-40 and are presented within Warrant liabilities in the consolidated balance sheets. Warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within other income (expense), net in the consolidated statements of operations and comprehensive loss.

 

The measurement of the A.G.P. 2024 Warrants is classified as Level 3 due to the use of an option-pricing model that utilizes unobservable inputs and requires significant judgement. The Company estimated the fair value of the warrants issued as the issuance date, October 29, 2024, as of December 31, 2024 and as of December 31, 2025, using a Black-Scholes option-pricing model utilizing the following assumptions:

 

   December 31, 2025   December 31, 2024    October 29, 2024  
Closing stock price  $320   $205,790    $ 314,384  
Contractual exercise price  $300,000   $300,000    $ 300,000  
Risk-free rate   3.73%   4.38%     4.11 %
Estimated volatility   99.3%   98.6%     98.4 %
Time period to expiration (in years)   4.0    5.0      5.2