XML 61 R31.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value Measurements  
Schedule of financial assets and liabilities measured at fair value on a recurring basis

The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis and indicate the level of the fair value hierarchy used to determine such fair values (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurements as of

​

​

December 31, 2025

​

  ​ ​ ​

Level 1

  ​ ​ ​

Level 2

  ​ ​ ​

Level 3

  ​ ​ ​

Total

Financial assets:

 

​

  ​

 

​

  ​

 

​

  ​

 

​

  ​

Cash equivalents:

 

​

  ​

 

​

  ​

 

​

  ​

 

​

  ​

Money market funds

​

$

20,011

​

$

—

​

$

—

​

$

20,011

Short-term investments:

​

​

​

​

​

​

​

​

​

​

​

​

U.S. Treasury Notes

​

​

10,077

​

​

—

​

​

—

​

​

10,077

Total financial assets

​

$

30,088

​

$

—

​

$

—

​

$

30,088

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurements as of

​

​

December 31, 2024

​

  ​ ​ ​

Level 1

  ​ ​ ​

Level 2

  ​ ​ ​

Level 3

  ​ ​ ​

Total

Financial assets:

 

​

  ​

 

​

  ​

 

​

  ​

 

​

  ​

Cash equivalents:

 

​

  ​

 

​

  ​

 

​

  ​

 

​

  ​

Money market funds

​

$

31,303

​

$

—

​

$

—

​

$

31,303

Total financial assets

​

$

31,303

​

$

—

​

$

—

​

$

31,303

​

​

​

​

​

​

​

​

​

​

​

​

​

Financial liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

Convertible Notes

​

$

—

​

$

—

​

$

30,259

​

$

30,259

Total financial liabilities

​

$

—

​

$

—

​

$

30,259

​

$

30,259

Schedule of measurement inputs on valuation of Convertible Notes

​

​

​

​

​

​

​

As of December 31, 

​

​

​

2024

​

Time to Qualified/non-Qualified financing (in years)

 

0.25

​

Time to IPO (in years)

 

0.25

​

Time to reverse merger (in years)

 

0.33

​

Time to dissolution (in years)

 

n/a

​

Interest rate (risk-free)

 

4.37

%

Conversion discount rate

 

20.00

%

Schedule of changes in the fair value of Level 3 Convertible Notes

The following table presents the changes in the fair value of the Level 3 Convertible Notes (in thousands):

​

​

​

​

​

  ​ ​ ​

Amounts

Balance as of December 31, 2024

​

$

30,259

Interest accrued during the three months ended March 31, 2025

​

​

558

Change in fair value of the Convertible Notes

​

​

4,942

Balance as of March 31, 2025

​

 

35,759

Interest accrued from April 1, 2025 until closing of the Merger

​

​

93

Balance immediately prior to the date of conversion

​

​

35,852

Change in fair value of the Convertible Notes

​

 

(12,752)

Conversion of the Convertible Notes

​

 

(23,100)

Balance as of June 30, 2025 and thereafter

​

$

—