XML 31 R25.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2025
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis

The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis and indicate the level of the fair value hierarchy utilized to determine such fair values (in thousands):

 

 

 

As of September 30, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

8,235

 

 

$

 

 

$

 

 

$

8,235

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

 

 

$

 

 

$

4,347

 

 

$

4,347

 

 

 

 

As of December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

38,822

 

 

$

 

 

$

 

 

$

38,822

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

 

 

$

 

 

$

3,811

 

 

$

3,811

 

Schedule of Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation

The significant inputs used in the valuation models to measure the fair value of the warrants are as follows:

 

 

Valuation Date

 

 

 

September 30,
2025

 

 

December 31,
2024

 

Common stock price

 

$

0.69

 

 

$

0.59

 

Risk-free rate

 

 

3.72

%

 

 

4.40

%

Expected term (in years)

 

 

4.72

 

 

 

5.47

 

Expected volatility

 

 

97.3

%

 

 

94.6

%

Dividend yield

 

 

0.0

%

 

 

0.0

%

Schedule of the Changes in the Fair Value of Liabilities

The following table presents the changes in the fair value of Level 3 liabilities for the year ended September 30, 2025 (in thousands):

 

 

Warrant Liability

 

Balance at December 31, 2024

 

$

3,811

 

Change in fair value of warrant liability

 

 

536

 

Balance at September 30, 2025

 

$

4,347