XML 61 R45.htm IDEA: XBRL DOCUMENT v3.26.1
Convertible preferred shares (Tables)
12 Months Ended
Dec. 31, 2025
Series A Convertible Preferred Shares  
Series A Convertible Preferred Shares  
Schedule of changes in the value

Forward

Contract

Second

Third

  ​ ​ ​

Liabilities

  ​ ​ ​

Tranche

  ​ ​ ​

Tranche

Beginning balance as of January 1, 2024

40,344

Fair value upon issuance

50,000

78,272

Converted from forward contract liabilities

 

 

18,496

 

Change in fair value

 

(21,848)

 

19,658

 

(10,159)

Conversion to second tranche

 

(18,496)

 

 

Conversion to outstanding ADSs

 

 

(88,154)

 

Ending balance as of December 31, 2024

 

 

 

68,113

Change in fair value

 

 

 

25,049

Conversion to outstanding ADSs

 

 

 

(93,162)

Ending balance as of December 31, 2025

 

 

 

First Tranche preferred shares financing  
Series A Convertible Preferred Shares  
Schedule of significant assumptions

Fair Value of First Tranche and Forward Contract Liability

 

  ​ ​ ​

  ​ ​ ​

December 14, 2023 to

 

December 11, 2023 

December 21, 2023

(issuance date)

(remeasurement dates)

 

Risk Free Rate

 

4.98

%

4.69%-4.81

%

Volatility

 

100.55

%

96.00%-103.81

%

Expected bond yield

 

7.83

%

7.37%-7.48

%

Second Tranche of the preferred shares financing  
Series A Convertible Preferred Shares  
Schedule of significant assumptions

  ​ ​ ​

Fair Value of Second Tranche

  ​ ​ ​

January 26, 2024 to

January 22, 2024

September 13, 2024

(issuance date)

(remeasurement dates)

Risk Free Rate

 

4.77

%  

4.09%-5.00

%  

Volatility

 

96.44

%  

83.26%-110.00

%

Expected bond yield

 

9.35

%  

7.68%-11.06

%

Third Tranche of preferred shares financing  
Series A Convertible Preferred Shares  
Schedule of significant assumptions

  ​ ​ ​

Fair Value of Third Tranche

  ​

December 31, 2024 to

September 27, 2024

October 3, 2025

(issuance date)

(remeasurement dates)

Risk Free Rate

3.93

%  

4.03%-4.37

%  

Volatility

100.65

%  

76.00%-146.35

%

Expected bond yield

 

11.70

%  

8.62%-12.01

%

Series A-1 Convertible Preferred Shares  
Series A Convertible Preferred Shares  
Schedule of changes in the value

  ​ ​ ​

2024 Series A-1 Preferred Shares

Beginning balance as of January 1, 2024

 

Fair value upon issuance

 

52,027

Change in fair value

 

(8,222)

Conversion to outstanding ADSs

 

(43,805)

Ending balance as of December 31, 2024

 

The first tranche of

  ​ ​ ​

the 2025 Series A-1 Preferred Shares

Beginning balance as of January 1, 2025

 

Fair value upon issuance

 

126,885

Change in fair value

 

21,535

Conversion to outstanding ADSs

 

(148,420)

Ending balance as of December 31, 2025

 

Schedule of significant assumptions

  ​ ​ ​

Fair Value of 2024 Series A-1 Preferred Shares

 

  ​ ​ ​

  ​ ​ ​

November  26, 2024

  ​ ​ ​

November 25, 2024

  ​ ​ ​

 to December 5, 2024

  ​ ​ ​

(issuance date)

  ​ ​ ​

 (remeasurement dates)

 

Risk Free Rate

4.44

%  

4.33%-4.46

%

Volatility

105.37

%  

105.21%-105.69

%

Expected bond yield

12.39

%  

12.28%-12.36

%

  ​ ​ ​

Fair Value of the first tranche of

 

the 2025 Series A-1 Preferred Shares

March 13, 2025

March 10, 2025

  ​ ​ ​

to July 16, 2025

 

(issuance date)

(remeasurement dates)

Risk Free Rate

 

4.06

%  

3.81%-4.19

%

Volatility

 

92.09

%  

85.96%-96.33

%

Expected bond yield

 

11.76

%  

10.63%-11.74

%