Quarterly report [Sections 13 or 15(d)]

Fair Value Measurements (Tables)

v3.25.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 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)

June 30, 2025

Significant

Quoted prices

other

Significant

in active

observable

unobservable

markets

inputs

inputs

    

(Level 1)

    

(Level 2)

    

(Level 3)

Liabilities:

  

  

  

Convertible note payable

$

$

$

28,329

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

2025 Convertible Notes  
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 2025 Notes that are categorized within Level 3 of the fair value hierarchy as of June 30, 2025 is as follows:

Inputs

    

June 30, 2025

    

Initial valuation

 

Stock price

 

0.67

 

$0.740

Conversion price

$1.00 - $0.179

$1.00 - $0.179

Conversion discount

90%

90%

Volatility (annual)

101.71% - 185.14%

91.15% - 183.12%

Risk-free rate

3.82% - 4.19%

4.9% - 4.12%

Dividend rate

Years to maturity

.09 - 1.27

0.33 - 1.51

Estimated future financing amount

$25 million

$25 million

Discount rate

18.76%

14.46%

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 June 30, 2025 is as follows:

Inputs

    

June 30, 2025

 

Stock price

 

0.67

Conversion price

$1.12

Volatility (annual)

170.84%

Risk-free rate

3.63%

Dividend rate

Years to maturity

2.5

Estimated future financing amount

$25 million

Discount rate

18.13%

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

For the six months ended June 30, 

(in thousands)

    

2025

2024

Beginning balance

$

664

    

$

5,460

Additions

 

 

8,701

Change in fair value

 

(19)

 

29,126

Exercise of warrant liabilities

 

 

(587)

Repurchase

(621)

(824)

Conversion of liability warrants to equity warrants

(15)

(41,851)

Ending balance

$

9

$

25

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

    

For the six months ended June 30,

(in thousands)

2025

2024

Beginning balance

$

10,000

$

Additions

 

13,942

 

Change in fair value recorded in interest expense

 

7,456

 

Payment on DV note

 

(1,524)

 

Conversion of 10% notes

 

(1,545)

 

Ending balance

$

28,329

$