v3.26.3
Fair Value of Financial Instruments
9 Months Ended
Sep. 30, 2026
Fair Value of Financial Instruments [Abstract]  
FAIR VALUE OF FINANCIAL INSTRUMENTS

13. FAIR VALUE OF FINANCIAL INSTRUMENTS

 

In connection with the issuance of the 2030 Notes, the Company recognized a derivative liability related to the embedded conversion feature. See Note 12. Debt for further details on the accounting treatment of the 2030 Notes and associated derivative liability.

 

The fair value of the embedded conversion feature at issuance of the 2030 Notes and each reporting period was estimated based on significant inputs not observable in the market, which represent Level 3 measurements within the fair value hierarchy.

 

The fair value of the derivative liability was determined using the Black-Scholes model. The model incorporates the following key inputs and assumptions:

 

    At
September 30,
2026
    At
December 31,
2025
 
Maturity date   October 1,
2030
    October 1,
2030
 
Debt price     90.80       89.65  
Volatility rate     65 %     55 %
Share price   $ 1.63     $ 1.89  
Dividend yield     0 %     0 %
Stock borrow cost     1 %     1 %
Credit Spread     9.00 %     10.00 %

 

The following table provides a roll forward of the aggregate fair values of the derivative liability for the nine months ended September 30, 2026:

 

    Embedded Derivative  
Balance as of January 1, 2026   $ 19,260  
Change in fair value     (6,021 ) 
Balance as of September 30, 2026   $ 13,239