Fair Value of Financial Assets and Liabilities (Tables)
|
3 Months Ended |
Mar. 31, 2026 |
| Short-Term Debt [Line Items] |
|
| Schedule of Financial Assets and Liabilities Measures at Fair Value |
The
following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring
basis and indicate the level of the fair value hierarchy used to determine such fair values:
Schedule of Financial Assets and Liabilities Measures at Fair Value
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| | |
Fair Value Measurements as of March 31, 2026 | |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| Liabilities: | |
| | | |
| | | |
| | | |
| | |
| Acquisition-related contingent consideration obligations | |
$ | — | | |
$ | — | | |
$ | 1,413 | | |
$ | 1,413 | |
| December 2025 Convertible Note | |
| — | | |
| — | | |
| 2,687 | | |
| 2,687 | |
| December 2025 Promissory Note | |
| | | |
| | | |
| | | |
| | |
| Warrant liability - July 2023 Registered Direct Warrants | |
| — | | |
| — | | |
| 640 | | |
| 640 | |
| Warrant liability - April 2023 Registered Direct Warrants | |
| — | | |
| — | | |
| 565 | | |
| 565 | |
| Warrant liability - May 2022 PIPE Warrants | |
| — | | |
| — | | |
| 283 | | |
| 283 | |
| Warrant liability - Public Warrants | |
| 144 | | |
| — | | |
| — | | |
| 144 | |
| Bifurcated embedded derivative - Series A Preferred Stock | |
| — | | |
| — | | |
| 92 | | |
| 92 | |
| Total
fair value liabilities | |
$ | 144 | | |
$ | — | | |
$ | 5,680 | | |
$ | 5,824 | |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| | |
Fair Value Measurements as of December 31, 2025 | |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| | |
| | |
| | |
| | |
| |
| Liabilities: | |
| | | |
| | | |
| | | |
| | |
| Acquisition-related contingent consideration obligations | |
$ | — | | |
$ | — | | |
$ | 1,413 | | |
$ | 1,413 | |
| December 2025 Convertible Note | |
| — | | |
| — | | |
| 2,687 | | |
| 2,687 | |
| December 2025 Promissory Note | |
| — | | |
| — | | |
| 6,876 | | |
| 6,876 | |
| Warrant liability - July 2023 Registered Direct Warrants | |
| — | | |
| — | | |
| 534 | | |
| 534 | |
| Warrant liability - April 2023 Registered Direct Warrants | |
| — | | |
| — | | |
| 483 | | |
| 483 | |
| Warrant liability - May 2022 PIPE Warrants | |
| — | | |
| — | | |
| 240 | | |
| 240 | |
| Warrant liability - Public Warrants | |
| 288 | | |
| — | | |
| — | | |
| 288 | |
| Bifurcated embedded derivative - Series A Preferred Stock | |
| — | | |
| — | | |
| 92 | | |
| 92 | |
| Total fair value liabilities | |
| 288 | | |
$ | — | | |
$ | 12,325 | | |
$ | 12,613 | |
|
| Schedule of Reconciliation of Convertible Note Receivable Measured on Recurring Basis |
The
following table presents a reconciliation of contingent consideration obligations measured on a recurring basis using Level 3 inputs
for the periods ended March 31, 2026 and December 31, 2025:
Schedule of Reconciliation of Convertible Note Receivable Measured on Recurring Basis
| | |
Balance as of January 1, 2026 | | |
Net transfers in to (out of) Level 3 | | |
Purchases, settlements and other net | | |
Fair value adjustments | | |
Balance as of March 31, 2026 | |
Liabilities: | |
| | |
| | |
| | |
| | |
| |
| Acquisition-related contingent consideration obligations | |
$ | 1,413 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 1,413 | |
| | |
Balance as of January 1, 2025 | | |
Net transfers in to (out of) Level 3 | | |
Purchases, settlements and other net | | |
Fair value adjustments | | |
Balance as of December 31, 2025 | |
Liabilities: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Acquisition-related contingent consideration obligations | |
$ | 1,413 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 1,413 | |
|
| Schedule of Reconciliation of Short-term Debt Obligation Measured on Recurring Basis |
The
following table presents a reconciliation of short-term debt obligations measured on a recurring basis using Level 3 inputs for the year
ended December 31, 2025 and three months ended March 31, 2026:
Schedule of Reconciliation of Short-term Debt Obligation Measured on Recurring Basis
| Liabilities: | |
| | |
| Balance as of January 1, 2026 | |
$ | 9,563 | |
| Repayment of December 2025 Promissory Note | |
| (7,042 | ) |
| Fair value adjustment through earnings | |
| 166 | |
| Balance as of March 31, 2026 | |
$ | 2,687 | |
| Liabilities: | |
| | |
| Balance as of January 1, 2025 | |
$ | 2,485 | |
| Issuance of December 2025 Convertible note | |
| 2,804 | |
| Issuance of December 2025 Promissory Note | |
| 6,861 | |
| Conversion of unsecured senior convertible note into common shares | |
| (922 | ) |
| Settlement of Yorkville Convertible Promissory Note in connection with issuance of common stock | |
| (3,469 | ) |
| Fair value adjustment through earnings | |
| 1,809 | |
| Fair value adjustment through accumulated other comprehensive income | |
| (5 | ) |
| Balance as of December 31, 2025 | |
$ | 9,563 | |
|
| Schedule of Reconciliation of Warrant Liabilities Measured on Recurring Basis |
The
following table presents a reconciliation of the warrant liabilities measured on a recurring basis using Level 3 inputs for the three
months ended March 31, 2026:
Schedule of Reconciliation of Warrant Liabilities Measured on Recurring Basis
| Warrant liabilities: | |
| | |
| Balance as of January 1, 2026 | |
$ | 1,257 | |
| Loss recognized in earnings from change in fair value | |
| 231 | |
| Balance as of March 31, 2026 | |
$ | 1,488 | |
|
| December 2025 Promissory Note [Member] |
|
| Short-Term Debt [Line Items] |
|
| Schedule of Convertible Note Valuation Model |
Significant
inputs for the December 2025 Promissory Note valuation model were as follows:
Schedule of Promissory Note Valuation Model
| | |
March
31, 2026 | | |
December 31, 2025 | |
| | |
| | |
| |
| Likelihood of optional redemption | |
| N/A | | |
| 70.00 | % |
| Likelihood of optional redemption upon default | |
| N/A | | |
| 5.00 | % |
| Likelihood of default | |
| N/A | | |
| 5.00 | % |
| Yield | |
| N/A | | |
| 15.09 | % |
|
| December 2025 Convertible Note [Member] |
|
| Short-Term Debt [Line Items] |
|
| Schedule of Convertible Note Valuation Model |
Significant
inputs for the December 2025 Convertible Note valuation model were as follows:
Schedule of Convertible Note Valuation Model
| | |
March
31, 2026 | | |
December 31, 2025 | |
| | |
| | |
| |
| Likelihood of optional conversion | |
$ | 20.00 | % | |
| 20.00 | % |
| Likelihood of dissolution | |
| 15.00 | % | |
| 15.00 | % |
| Yield | |
| 14.98 | % | |
| 14.98 | % |
|