XML 51 R33.htm IDEA: XBRL DOCUMENT v3.25.3
Warrants (Tables)
9 Months Ended
Sep. 30, 2025
Warrants and Rights Note Disclosure [Abstract]  
Schedule of Assumptions Used to Estimate Fair Value of Warrants The following assumptions were used to estimate the fair value of the warrants at issuance:

Risk-free interest rate

 

 

3.46

%

Expected dividend yield

 

 

Expected term (in years)

 

 

5.2

 

Expected volatility

 

 

81

%

Market value of common stock (per share)

 

$

0.71

 

The Company estimated the fair value of the SSI Warrant liability using the following assumptions as of September 30, 2025:

 

Risk-free interest rate

 

 

3.63

%

Expected dividend yield

 

 

 

Expected term (in years)

 

 

3.8

 

Expected volatility

 

 

93

%

Market value of common stock (per share)

 

$

3.27

 

Schedule of Warrant Liability

The following table summarizes changes in the Company’s warrant liability during the nine months ended September 30, 2025 (in thousands):

 

 

 

Warrant Liability

 

Balance at January 1, 2025

 

$

438

 

Change in fair value

 

 

463

 

Balance at September 30, 2025

 

$

901