XML 46 R32.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value  
Schedule of financial assets and liabilities measured at fair value

 

Level 1

 

Level 2

 

Level 3

 

Total

December 31, 2025

(in thousands)

Cash and Cash Equivalents - Money Market Funds

$

1,878

 

$

 

$

 

$

1,878

Cash and Cash Equivalents - Available-for-sale debt securities with fair value option election

 

 

 

39,896

 

 

 

 

39,896

Short term investments - Available-for-sale debt securities with fair value option election

 

 

 

107,381

 

 

 

 

107,381

Private Placement Warrants

 

 

 

 

 

33,167

 

 

33,167

Derivative Liability - Conversion Option

 

 

 

 

 

115,834

 

 

115,834

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents - Money Market Funds

 

151

 

 

 

 

 

 

151

Cash and Cash Equivalents - Available-for-sale debt securities with fair value option election

 

 

 

34,485

 

 

 

 

34,485

Short term investments - Available-for-sale debt securities with fair value option election

 

 

 

40,785

 

 

 

 

40,785

Private Placement Warrants

$

 

$

 

$

28,707

 

$

28,707

Schedule Of Fair Value Analysis Of Warrants Valuation Assumptions [Table Text Block]

 

December 31, 2025

 

 

December 31, 2024

 

 

Values

 

 

Values

 

Stock Price

$

16.64

 

 

$

15.56

 

Strike price

$

11.50

 

 

$

11.50

 

Holding Period/Term (years)

 

0.82

 

 

 

1.82

 

Volatility

 

104.50

%

 

 

55.90

%

Expected dividends

 

 None

 

 

 

 None

 

Risk-Free Rate

 

3.52

%

 

 

4.23

%

Fair value of warrants

$

8.22

 

 

$

6.77

 

Schedule Of Fair Value Warrant Liabilities Measured On Recurring Basis Unobservable Input Reconciliation [Table Text Block]

 

(in thousands)

Balance as of December 31, 2024

$

28,707

Fair value adjustment of Private Placement Warrants

 

5,701

Reclassification of warrant liability to common stock warrants

 

(1,241)

Balance as of December 31, 2025

$

33,167

Schedule Of Fair Value Analysis Of Conversion Option Derivative Liability Valuation Assumptions [Table Text Block]

 

December 31,

 

 March 12,

 

2025

 

2025

Stock price volatility (transaction calibrated)

 

35.0

%

 

 

20.4

%

Holding Period/Term (years)

 

2.5

 

 

 

3.3

 

Stock price 

$

16.64

 

 

$

10.27

 

Risk-free interest rate

 

3.5

%

 

 

4.0

%

Credit rate

 

 CCC-

 

 

 

 CCC-

 

Debt yield (transaction-calibrated)

 

12.6

%

 

 

12.7

%

Schedule Of Fair Value Conversion Option Derivative Liabilities Measured On Recurring Basis Unobservable Input Reconciliation [Table Text Block]

 

 

 (in thousands)

 

Balance as of December 31, 2024

 

$

 

Initial recognition of derivative liability

 

 

31,999

 

Fair value adjustment of derivative liability*

 

 

83,835

 

Balance as of December 31, 2025

 

$

115,834