Quarterly report [Sections 13 or 15(d)]

Fair Value Measurements (Tables)

v3.25.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2025
Fair Value Measurements  
Schedule of company's financial assets and liabilities that are measured at fair value on a recurring basis

(in thousands)

September 30, 2025

Significant

Quoted prices

other

Significant

in active

observable

unobservable

markets

inputs

inputs

    

(Level 1)

    

(Level 2)

    

(Level 3)

Liabilities:

  

  

  

Convertible note payable

$

$

$

16,668

Warrant liabilities

$

$

$

9

(in thousands)

December 31, 2024

Significant

Quoted prices

other

Significant

in active

observable

unobservable

markets

inputs

inputs

Liabilities:

    

(Level 1)

    

(Level 2)

    

(Level 3)

Convertible note payable

$

$

$

10,000

Warrant liabilities

$

$

$

664

Schedule of Crypto assets held for operations

The following table summarizes Crypto assets held for operations (in thousands, except units):

    

September 30, 2025

    

Units

    

Cost Basis

    

Fair Value

Bitcoin

71

$

7,838

$

8,148

    

December 31, 2024

    

Units

    

Cost Basis

    

Fair Value

Bitcoin

$

$

2025 Convertible Notes  
Fair Value Measurements  
Schedule of quantitative information about significant unobservable inputs (Level 3 inputs)

6.Fair Value Measurements, continued

A summary of quantitative information about significant unobservable inputs (Level 3 inputs) used in measuring the Company’s 2025 Notes that are categorized within Level 3 of the fair value hierarchy as of September 30, 2025 is as follows:

Inputs

    

September 30, 2025

 

Stock price

 

1.09

Conversion price

$1.00

Conversion discount

80%

Volatility (annual)

155.06%

Risk-free rate

3.94%

Dividend rate

Years to maturity

.25

Estimated future financing amount

$150 million

Discount rate

13.52%

DV Convertible Note  
Fair Value Measurements  
Schedule of quantitative information about significant unobservable inputs (Level 3 inputs)

A summary of quantitative information about significant unobservable inputs (Level 3 inputs) used in measuring the Company’s DV Note that are categorized within Level 3 of the fair value hierarchy as of September 30, 2025 is as follows:

Inputs

    

September 30, 2025

 

Stock price

 

0.31

Conversion price

$1.12

Volatility (annual)

103.98%

Risk-free rate

3.94%

Dividend rate

Years to maturity

.31

Estimated future financing amount

$150 million

Discount rate

15.42%

Warrant Liabilities  
Fair Value Measurements  
Schedule of changes in the fair value of the warrant liability and derivative liability

For the nine months ended September 30, 

(in thousands)

    

2025

2024

Beginning balance

$

664

    

$

5,460

Additions

 

 

8,701

Change in fair value

 

(19)

 

29,120

Exercise of warrant liabilities

 

 

(587)

Repurchase

(621)

(824)

Conversion of liability warrants to equity warrants

(15)

(41,851)

Ending balance

$

9

$

19

Convertible Notes Payable  
Fair Value Measurements  
Schedule of changes in fair value of the Company's convertible notes

    

For the nine months ended September 30, 

(in thousands)

2025

2024

Beginning balance

$

10,000

$

Additions

 

25,557

 

Change in fair value recorded in interest expense

 

19,339

 

Amounts settled on DV note

(2,499)

Debt extinguishment

2,139

Partial conversion on DV note

 

(3,100)

 

Conversion of 10% notes

 

(34,768)

 

Ending balance

$

16,668

$