v3.26.3
Stockholders’ Equity (Deficit) (Tables)
9 Months Ended
Sep. 30, 2026
Stockholders’ Equity (Deficit) [Abstract]  
Schedule of Convertible Preferred Stock The significant assumptions used in determining the fair value of the Series A Non-Voting Convertible Preferred Stock issued during the three and nine months ended September 30, 2026 were as follows:

 

Valuation Assumption        
Expected volatility     251.40% - 354.32 %
Risk-free interest rate      3.98% - 4.05 %
Expected term (years)     0.42 - 0.79  
Discount for lack of marketability      43.6% - 60.0 %
Probability of conversion     93.5 %
Probability of obtaining required financing     85.0% - 95.0 %
Fair value of Common stock      $4.24 - $4.53  

 

Schedule of Reserved Shares of Common Stock for Future Issuance

The Company reserved shares of common stock, as adjusted for the recapitalization and for the Reverse Stock Splits, on an as-converted basis, for future issuance as follows:

 

    September 30,
2026
    December 31,
2025
 
Conversion of Series A Non-Voting Convertible Preferred Stock     14,708,215       —  
Outstanding options under 2025 Plan     228       103  
Issuance of options under the 2025 Plan     7,833       1,003  
Outstanding common stock warrants     35,670       2,337  
Issuance of earnout shares (1)     387       387  
      14,752,333       3,830  

 

(1) In connection with the Business Combination, certain holders became entitled to receive additional common shares upon achievement of specified stock price or revenue milestones. The 387 shares, as adjusted for the Reverse Stock Splits, relate to two stock price milestones expiring in July 2027 and a fiscal 2026 revenue milestone of $11.9 million. These shares exclude 129 shares related to Milestone III, which expired unachieved on December 31, 2025.