XML 64 R41.htm IDEA: XBRL DOCUMENT v3.25.4
Common Stock (Tables)
12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
Schedule of Assumptions for Fair Value of Options at the Date of the Grant
The issuance date fair value of the Warrant extension was determined to be $4.5 million based on using the Black-Scholes model with the following assumptions as of January 2, 2024:

Original WarrantModified Warrant
Expected term2.25 years4.25 years
Risk free interest rate4.33 %3.93 %
Expected volatility55.01 %63.39 %
Expected dividend yieldNoneNone
Fair value (per warrant)$7.36 $16.21 
The fair value of options at the date of the grant was estimated using the Black-Scholes model with the following assumptions for the period ending December 31, 2025:

2025
Expected option life6.0 years
Weighted average risk-free interest rate3.8 %
Weighted average expected volatility58.9 %
Expected dividend yieldNone