XML 41 R30.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2025
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Subject to Fair Value Measurements
Assets and liabilities subject to fair value measurements are as follows:
As of June 30, 2025
Level 1Level 2Level 3Total
Assets
Cash and cash equivalents – Money market$13,027,032 $— $— $13,027,032 
Liabilities
Warrant liabilities – Public Warrants$1,207,500 $— $— $1,207,500 
Warrant liabilities – Private placement warrants(1)
— — 1,482,000 1,482,000 
Earn-out liabilities(2)
— — 710,000 710,000 
Total liabilities$1,207,500 $ $2,192,000 $3,399,500 
As of December 31, 2024
Level 1Level 2Level 3Total
Assets
Cash and cash equivalents – Money market$22,602,438 $— $— $22,602,438 
Liabilities
Warrant liabilities – Public Warrants$4,600,000 $— $— $4,600,000 
Warrant liabilities – Private placement warrants(1)
— — 5,586,000 5,586,000 
Earn-out liabilities(2)
— — 620,000 620,000 
Total liabilities$4,600,000 $ $6,206,000 $10,806,000 
(1)Private Placement Warrants were estimated using a Black-Scholes option pricing model utilizing assumptions related to the contractual term of the instruments, estimated volatility of the price of the common stock and current interest rates.
(2)The fair value of the earn-out liabilities was estimated using Monte Carlo simulation utilizing assumptions related to the contractual term of the instruments, estimated volatility of the price of the common stock and current interest rates.
Schedule of Changes in Fair Value of the Public and Private Placements Warrants
The following tables summarize the balances of and changes in Level 3 private placement warrants and earn-out liabilities measured at fair value on a recurring basis for the three and six months ended June 30, 2025 and 2024:

Private Placement WarrantsEarn-out Liabilities
Balance at January 1, 2025$5,586,000 $620,000 
Change in fair value during the period(4,104,000)(450,000)
Balance at March 31, 2025$1,482,000 $170,000 
Increase related to asset acquisition— 550,000 
Change in fair value during the period— (10,000)
Balance at June 30, 2025$1,482,000 $710,000 
Balance at January 1, 2024$5,415,000 $660,000 
Change in fair value during the period(1,254,000)(120,000)
Balance at March 31, 2024$4,161,000 $540,000 
Change in fair value during the period(1,596,000)(220,000)
Balance at June 30, 2024$2,565,000 $320,000