XML 50 R30.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE MEASUREMENT (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of Financial Instruments Measured at Fair Value on a Recurring Basis
The following table sets forth the Company’s financial instruments that were measured at fair value on a recurring basis at December 31, 2024 and 2023, by level within the fair value hierarchy:

December 31, 2024

Level 1Level 2Level 3Total
Financial assets:
Stanley Brothers USA Holdings purchase option$$$52$52 
Debt interest rate conversion feature1,0231,023 
Total financial assets
$$$1,075$1,075
Investment in unconsolidated entity:$$$10,800$10,800
Financial liabilities:
Debt conversion option$$786$$786 

December 31, 2023

Level 1Level 2Level 3Total
Financial assets:
Stanley Brothers USA Holdings purchase option$$$1,730$1,730 
Debt interest rate conversion feature872872 
Total financial assets
$$$2,602$2,602
Investment in unconsolidated entity:$$$11,000$11,000
Financial liabilities:
Debt conversion option$$3,213$$3,213 
Schedule of Fair Value Measurement Joint Venture and Additional Assumptions Used in Debt Interest Rate Conversion Option and Assumption Regarding Level 2 Fair Value Measurements Inputs and Assumptions Used in the Model of SBH Purchase Option
The following additional assumptions are used in the model:
Year Ended December 31,
 20242023
Expected term (years)
5.276.3
Volatility83.6%70.0%
Risk-free interest rate4.4%3.9%
Expected dividend yield—%—%
Discount for lack of marketability31.0%20.0%
The following additional assumptions are used in the model:
Year Ended December 31,
 20242023
Stated interest rate5.0%5.0%
Adjusted interest rate1.5%1.5%
Implied debt yield9.9%11.0%
Federal regulation probabilityvariousvarious
Year of eventvariousvarious
The following table provides the assumptions regarding Level 2 fair value measurements inputs at their measurement dates:
Year Ended December 31,
 20242023
Expected volatility
87.9%87.4%
Expected term (years)
4.95.9
Risk-free interest rate
4.5%3.9%
Expected dividend yield
—%—%
Value of underlying share
C$0.13C$0.27
Exercise priceC$2.00C$2.00
Year Ended December 31,
 20242023
Expected volatility
112.0%125.0%
Expected term (years)
1.22.2
Risk-free interest rate
4.9%4.2%
Weighted average cost of capital
52.9%50.6%