XML 48 R30.htm IDEA: XBRL DOCUMENT v3.26.1
FAIR VALUE MEASUREMENT (Tables)
12 Months Ended
Dec. 31, 2025
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, 2025 and 2024, by level within the fair value hierarchy:

December 31, 2025

Level 1
Level 2
Level 3
Total
Financial assets:
Stanley Brothers USA Holdings purchase option
$
$
$
$
— 
Debt interest rate conversion feature
211
211 
Total financial assets
$
$
$
211
$
211
Investment in unconsolidated entity:
$
$
$
8,800
$
8,800
Financial liabilities:
Debt conversion option
$
$
5,187
$
$
5,187 

December 31, 2024

Level 1
Level 2
Level 3
Total
Financial assets:
Stanley Brothers USA Holdings purchase option
$
$
$
52
$
52 
Debt interest rate conversion feature
1,023
1,023 
Total financial assets
$
$
$
1,075
$
1,075
Investment in unconsolidated entity:
$
$
$
10,800
$
10,800
Financial liabilities:
Debt conversion option
$
$
786
$
$
786 
Schedule of Measurement Inputs
The following additional assumptions are used in the model:
Year Ended December 31,
 
2025
2024
Expected term (years)
5.0
5.3
Volatility
96.4%
83.6%
Risk-free interest rate
3.7%
4.4%
Expected dividend yield
—%
—%
Discount for lack of marketability
31.0%
31.0%
The following additional assumptions are used in the model:
Year Ended December 31,
 
2025
2024
Stated interest rate
5.0%
5.0%
Adjusted interest rate
1.5%
1.5%
Implied debt yield
13.2%
9.9%
Federal regulation probability
various
various
Year of event
various
various
The following table provides the assumptions regarding Level 2 fair value measurements inputs at their measurement dates:
Year Ended December 31,
 
2025
2024
Expected volatility
89.8%
87.9%
Expected term (years)
3.9
4.9
Risk-free interest rate
3.9%
4.5%
Expected dividend yield
—%
—%
Value of underlying share
C$0.50
C$0.13
Exercise price
C$2.00
C$2.00
The following additional assumptions are used in the fair value model of the SBH Purchase Option:
 
2024
Expected volatility
112.0%
Expected term (years)
1.2
Risk-free interest rate
4.9%
Weighted average cost of capital
52.9%