XML 55 R37.htm IDEA: XBRL DOCUMENT v3.26.1
Notes Payable (Tables)
12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Notes Payable The tables below summarize these agreements as of December 31, 2025 and December 31, 2024, providing details on contractual maturity dates, contractual interest rates, unpaid principal balances, fair value adjustments, original issue discounts, including proceeds allocated to warrants, and net carrying values.
During the year ended December 31, 2025, the Company obtained control of AIXC (refer to Note 3 Business Acquisition for details of the transaction). Accordingly, AIXC’s assets and liabilities, including its outstanding debt instruments, have been consolidated as of September 29, 2025. The inclusion of AIXC’s debt in the consolidated balances below reflects the fair value of such obligations recognized upon initial consolidation.
Most of the Company’s notes payable are accounted for under the fair value option in accordance with ASC 825, with changes in fair value recorded in the Consolidated Statements of Operations and Comprehensive Loss. For instruments measured at fair value, no effective interest rate is presented, as changes in fair value capture all economic returns associated with these debt instruments. Although the stated interest rates on the SPA Portfolio Notes are 10% or 15%, the Company’s effective cost of capital is substantially higher. Each SPA Portfolio Note permits the holder to settle in shares at a value exceeding the stated principal and accrued interest. In addition, each noteholder receives an SPA Portfolio Warrant, and certain holders receive an Incremental Warrant. These settlement features and additional instruments have significant value and materially increase the effective cost of capital above the stated rates. Further, these instruments carry high interest rate structures and embedded economics that can result in a loss on issuance. The financial impact of the SPA Portfolio Notes is reflected in the change in fair value and loss on extinguishment line items in the Consolidated Statements of Operations and Comprehensive Loss.
December 31, 2025
(in thousands)Contractual
Maturity Date
Contractual
Interest
Rates
Unpaid Principal
Balance
Fair Value
Measurement
Adjustments
Original Issue Discount and Proceeds Allocated to WarrantsNet
Carrying
Value
2023 Unsecured SPA NotesVarious through November 203110 %-15%$8,100 $(622)$(810)$6,668 
Junior Secured SPA NotesVarious through December 203010%12,107 (705)— 11,402 
2024 Unsecured SPA NotesVarious through December 203010%6,070 (252)— 5,818 
2025 March Unsecured SPA NotesVarious dates in 203010%5,508 (1,096)(2,304)2,108 
2025 July Unsecured SPA NotesAugust 203010%37,592 (3,079)(7,717)26,796 
Unsecured Convertible NotesJune 20264.27%5,000 (1,558)— 3,442 
Notes payable – China other
Due on Demand—%4,290 — — 4,290 
2025 Convertible Note - AIXCJanuary 2026—%132 32 (22)142 
$78,799 $(7,280)$(10,853)$60,666 
Notes payable, current portion$4,432 
Notes payable, long-term portion$56,234 
December 31, 2024
(in thousands)Contractual
Maturity Date
Contractual
Interest
Rates
Unpaid Principal
Balance
Fair Value
Measurement
Adjustments
Original Issue Discount and Proceeds Allocated to WarrantsNet
Carrying
Value
Secured SPA NotesVarious10 %-15%$3,118 $2,651 $(312)$5,457 
2023 Unsecured SPA NotesVarious dates in 202910 %-15%4,380 2,844 (508)6,716 
Junior Secured SPA NotesSeptember 202910%28,840 13,163 (15,944)26,059 
2024 Unsecured SPA NotesDecember 202910%10,015 8,741 (11,724)7,032 
Notes payable – China other
Due on Demand—%4,173 — — 4,173 
Auto loansOctober 20267%51 — — 51 
$50,577 $27,399 $(28,488)$49,488 
Notes payable, current portion$4,224 
Notes payable, long-term portion$45,264 
The future scheduled principal maturities of Related party notes payable as of December 31, 2025, are as follows:
(in thousands)
Years Ending December 31,
Amount
Due on demand$1,448 
20262,059 
2027772 
Thereafter— 
$4,279 
Schedule of Notes Payable Rollforward
The following table presents a roll forward of the Company’s Notes payable balances from December 31, 2024 to December 31, 2025 with third parties. The table summarizes beginning and ending balances by debt category and details changes during the period, including repayments, conversions, reclassifications, fair value adjustments, and other significant transactions.
Categories of Debt
(in thousands)Secured
SPA Notes
2023
Unsecured
SPA Notes
Unsecured
Convertible
Notes
Junior
Secured
SPA Notes
2024
Unsecured
SPA Notes
2025 March Unsecured SPA Notes2025 July Unsecured SPA NotesNotes 
payable 

China other
2025 Convertible Note - AIXCPromissory Notes - AIXCAuto
Loans
Total
Balance as of December 31, 2024 (a)$5,457 $6,716 $— $26,059 $7,032 — — $4,173 $— $— $51 $49,488 
New Issuances (b)— 11,666 3,535 17,423 42,565 17,847 38,564 — — — — 131,600 
Addition of Debt upon Consolidation of AIXC (c)— — — — — — — — 340 2,897 — 3,237 
Repayment of Debt (d)— — — — — — — — — (3,250)(6)(3,256)
Conversion of Debt to Equity (e)(3,535)(9,133)— (23,031)(33,244)(12,803)— — — — — (81,746)
Fair Value Adjustments of Debt (f)(1,922)(2,581)(93)(10,575)(10,535)(2,936)(10,242)— (198)— — (39,082)
Reclassification of Debt Between Debt Categories (g)— — — 1,526 — — (1,526)— — — 
Other Adjustments (h)— — — — — $— — 117 — 353 (45)425 
Balance as of December 31, 2025 (i)$— $6,668 $3,442 $11,402 $5,818 $2,108 $26,796 $4,290 $142 $— $— $60,666 
(a) The carrying value for each note category, fair value or amortized cost depending on the election, as of December 31, 2024.
(b) Debt instruments issued during the period, recorded at fair value upon issuance if the fair value option is elected, or at principal balance net of discounts. For notes measured at fair value, the aggregate fair value adjustment recognized at issuance reduced the principal amount of notes issued during the period by $21,439 thousand. This reduction reflects the allocation of total transaction proceeds between the SPA Notes and the related SPA Warrants and Incremental Warrants issued as part of the bundled transaction.
(c) Represents the addition of AIXC’s outstanding debt instruments upon consolidation on September 29, 2025. The AIXC debt instruments were recognized at fair value on the acquisition date. For the AIXC promissory notes, which are carried at amortized cost as described below, the historical carrying value at the acquisition date was deemed to approximate fair value for purposes of ASC 805 initial measurement.
(d) Cash repayments of principal amounts during the period.
(e) Fair value of debt converted into equity during the period.
(f) Adjustments to debt fair value due to the fair value option election, embedded derivatives, or anti-dilution provisions. These adjustments are presented as a component of Change in fair value of notes payable, warrant liabilities, and derivative call options in the Consolidated Statements of Operations and Comprehensive Loss. Line-item Change in fair value of notes payable, warrant liabilities, and derivative call options also includes debt issuance costs of $6,044 thousand, which are separately identifiable from the fair value adjustments noted above. Instruments with a zero balance in this line are carried at amortized cost; the fair value option was not elected for such instruments.
(g) Transfers of amounts between debt categories, such as from secured to unsecured classifications.
(h) Miscellaneous changes not captured in other columns, such as currency adjustments and reclassification to accrued expenses.
(i) The carrying value for each note category, fair value or amortized cost depending on the election, as of December 31, 2025.
The following table presents a roll forward of the Company’s Notes payable balances from December 31, 2023 to December 31, 2024 with third parties. The table summarizes beginning and ending balances by debt category and details changes during the period, including repayments, conversions, reclassifications, fair value adjustments, and other significant transactions.
Categories of Debt
(in thousands)Secured
SPA Notes
2023
Unsecured
SPA Notes
Unsecured
Convertible
Notes
Junior
Secured
SPA Notes
2024
Unsecured
SPA Notes
Notes 
payable 

China other
Auto
Loans
Total
Balance as of December 31, 2023 (a)$74,232 $11,938 $— $— $— $4,898 $82 $91,150 
New Issuances (b)10,701 — 34,885 9,950 1,755 — — 57,291 
Repayment of Debt, including periodic interest on debt carried at fair value (c)— — — — — — (31)(31)
Conversion of Debt to Equity (d)(50,691)(14,931)— (1,056)— — — (66,678)
Modifications and Extinguishments of Debt (e)5,158 (2,394)(65)— — — — 2,699 
Fair Value Adjustments of Debt (f)(33,943)(10,268)328 9,665 — — — (34,218)
Reclassification of Debt Between Debt Categories (g)— 22,371 (35,148)7,500 5,277 — — — 
Other Adjustments (h)— (725)— (725)
Balance as of December 31, 2024 (i)$5,457 $6,716 $— $26,059 $7,032 $4,173 $51 $49,488 
(a) The carrying value for each note category, fair value or amortized cost depending on the election, as of December 31, 2023.
(b) Debt instruments issued during the period, recorded at fair value upon issuance if the fair value option is elected, or at principal balance net of discounts. For notes measured at fair value, the aggregate fair value adjustment recognized at issuance reduced the principal amount of notes issued during the period by $19,653 thousand. This reduction reflects the allocation of total transaction proceeds between the SPA Notes and the related SPA Warrants and Incremental Warrants issued as part of the bundled transaction.
(c) Cash repayments of principal amount and periodic interest, where fair value option is elected, during the period.
(d) Fair value of debt converted into equity during the period.
(e) Adjustments from amendments, modifications, or extinguishment of existing debt, in accordance with ASC 470-50, and presented as a component of Loss on settlement of notes payable in the Consolidated Statements of Operations.
(f) Adjustments to debt fair value due to the fair value option election, embedded derivatives, or anti-dilution provisions. These adjustments are presented as a component of Change in fair value of notes payable, warrant liabilities, and call option derivatives in the Consolidated Statements of Operations. Line-item 'Change in fair value of notes payable, warrant liabilities, and call option derivatives' also includes debt issuance costs of $4,886 thousand, which are separately identifiable from the fair value adjustments noted above. Instruments with a zero balance in this line are carried at amortized cost; the fair value option was not elected for such instruments.
(g) Transfers of amounts between debt categories, such as from secured to unsecured classifications.
(h) Miscellaneous changes not captured in other columns, such as currency adjustments.
(i) The carrying value for each note category, fair value or amortized cost depending on the election, as of December 31, 2024.
Schedule of Maturities of Long-term Debt
The future scheduled principal maturities of Notes payable as of December 31, 2025, are as follows:
(in thousands)
Due on demand$4,290 
20265,132 
2027— 
2028— 
2029— 
203061,277 
Thereafter8,100 
$78,799