v3.26.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2026
Fair Value Disclosures [Line Items]  
Schedule of Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table presents the financial instruments measured at fair value on a recurring basis:

 

September 30, 2026

 

 

December 31, 2025

 

Level 1 Financial assets:

 

 

 

 

 

 

Equity securities (included as Short-term investments)

 

$

60,192

 

 

$

—

 

Money market funds (included in Cash and cash equivalents)

 

 

7,144

 

 

 

—

 

Level 2:

 

 

—

 

 

 

—

 

Level 3 Financial liabilities:

 

 

 

 

 

 

Warrant liability

 

 

7,238

 

 

 

4,433

 

SAFE liability

 

 

—

 

 

 

11,715

 

Stock-based compensation warrant liability (included in Other non-current liabilities)

 

 

522

 

 

 

303

 

 

Summary of reconciliation of Warrant Liability Measured at Fair Value on Recurring Basis

The following table presents the reconciliation of the warrant liability accounted for under ASC 815 measured at fair value on a recurring basis:

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2026

 

2025

 

 

2026

 

2025

 

Balance at beginning of period

 

$

11,675

 

$

—

 

 

$

4,433

 

$

—

 

Issuance of warrants

 

 

—

 

 

4,573

 

 

 

—

 

 

4,573

 

Change in estimated fair value

 

 

(4,437

)

 

(61

)

 

 

3,482

 

 

(61

)

Warrants exercised

 

 

—

 

 

—

 

 

 

(677

)

 

—

 

Balance at end of period

 

$

7,238

 

$

4,512

 

 

$

7,238

 

$

4,512

 

The following table presents the reconciliation of the stock compensation warrant liability accounted for under ASC 718 measured at fair value on a recurring basis:

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2026

 

2025

 

 

2026

 

2025

 

Balance at beginning of period

 

$

842

 

$

—

 

 

$

303

 

$

—

 

Issuance of warrants

 

 

—

 

 

307

 

 

 

—

 

 

307

 

Change in estimated fair value

 

 

(320

)

 

(1

)

 

 

219

 

 

(1

)

Balance at end of period

 

$

522

 

$

306

 

 

$

522

 

$

306

 

 

Summary of Reconciliation of SAFE Liability Measured at Fair Value on Recurring Basis

The following table presents the reconciliation of the SAFE liability measured at fair value on a recurring basis:

Beginning balance – December 31, 2025

 

$

11,715

 

Proceeds received under SAFE agreements

 

 

3,365

 

Change in estimated fair value

 

 

4,625

 

Conversion to common stock

 

 

(19,705

)

Ending balance – September 30, 2026

 

$

—

 

Warrant Liability  
Fair Value Disclosures [Line Items]  
Summary of Assumptions Used in Black-Scholes Option-pricing Model to Estimate Fair Value of Warrant Liability and SAFE Liability

The following table summarizes the assumptions used in the Black-Scholes option-pricing model to estimate the fair value of the warrant liability:

 

September 30, 2026

 

December 31, 2025

Expected term (in years)

 

3.00

 

3.75

Expected volatility

 

125%

 

95%

Risk-free interest rate

 

4.95%

 

3.58%

Expected dividend yield

 

0%

 

0%

Share price

 

$10.09

 

$6.67

SAFE Liability  
Fair Value Disclosures [Line Items]  
Summary of Assumptions Used in Black-Scholes Option-pricing Model to Estimate Fair Value of Warrant Liability and SAFE Liability The following table summarizes the assumptions used in the Black-Scholes option-pricing model to estimate the fair value of the SAFE Liability.

 

December 31, 2025

Expected term (in years)

 

0.36 - 1.00

Expected volatility

 

121% - 137%

Risk-free interest rate

 

3.45% - 3.60%

Expected dividend yield

 

0%

Share price

 

$6.67 - $11.73