XML 43 R30.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measures (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Measures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value on a Recurring Basis

At March 31, 2025 and December 31, 2024, the Company’s assets and liabilities measured at fair value on a recurring basis were as follows:

 

   March 31, 2025   December 31, 2024 
   Fair Value Measurements Using Input Types   Fair Value Measurements Using Input Types 
(In thousands)  Level 1   Level 2   Level 3   Total   Level 1   Level 2   Level 3   Total 
Liabilities:                                
Warrant liabilities  $
   $
   $589   $589   $
   $
   $996   $996 
Total liabilities  $
   $
   $589   $589   $
   $
   $996   $996 
Schedule of Company’s Assumptions Used in the Valuations

The following table summarizes the Company’s assumptions used in the valuations as of March 31, 2025 and December 31, 2024:

 

   March 31,
2025
   December 31,
2024
 
Stock price  $17.55   $28.99 
Exercise price  $0.14 - $22,440.00   $0.14 - $22,440.00 
Expected term (in Years)   1.83 - 2.89    2.08 - 3.14 
Volatility   171.0%   171.0%
Discount rate - treasury yield   3.89%   4.27%
Schedule of Changes in the Fair Value of the Level 3 Warrant Liabilities

The following table (in thousands) sets forth a summary of the changes in the fair value of the Level 3 warrant liabilities for the three months ended March 31, 2025 and for the year ended December 31, 2024:

 

(In thousands)   Three months ended
March 31,
2025
    For the year ended
December 31,
2024
 
Warrant liabilities - beginning of period   $ 996     $ 1,290  
Initial fair value of warrant liabilities    
      5,601  
Exercise of warrants    
      (3,026 )
Reclassification of warrant liabilities to equity    
      (20,771 )
Change in estimated fair value     (407 )     17,902  
Warrant liabilities end of period   $ 589     $ 996