XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value Measurements (Tables)
9 Months Ended
Oct. 31, 2025
Fair Value Disclosures [Abstract]  
Summary of Assets Measured at Fair Value on Recurring Basis
The following tables summarize the assets measured at fair value on a recurring basis as of January 31, 2025 and October 31, 2025 by level within the fair value hierarchy (in thousands):
January 31, 2025
Level 1Level 2Level 3Total
Cash equivalents:
Money market funds$15,056 $— $— $15,056 
Financial liability:
Warrant liability$— $— $11,208 $11,208 
October 31, 2025
Level 1Level 2Level 3Total
Cash equivalents:
Money market funds$12,445 $— $— $12,445 
Financial liability:
Warrant liability$— $— $18,786 $18,786 
Change in Fair Value of Warrant Liability
The changes in the fair value of the warrant liability were as follows (in thousands):
Balance as of January 31, 2025$11,208 
Change in fair value of Class B common stock warrants(1,158)
Balance as of April 30, 202510,050 
Change in fair value of Class B common stock warrants10,441 
Balance as of July 31, 202520,491 
Change in fair value of Class B common stock warrants(1,704)
Balance as of October 31, 2025$18,787 
Schedule of Valuation Assumptions Used in Warrant Liabilities
The value of the warrant liabilities are estimated using the Black-Scholes option-pricing model with the following assumptions:
Nine Months Ended October 31,
2025
Expected stock price volatility
63% - 72%
Expected term
2.3 - 3.6 years
Risk-free interest rate
3.58% - 4.32%
Expected dividend yield