XML 54 R43.htm IDEA: XBRL DOCUMENT v3.25.4
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measurements on a Recurring Basis

As of December 31, 2025 and 2024, the Company’s financial assets and liabilities measured and recorded at fair value on a recurring basis were classified within the fair value hierarchy as follows:

 

 

December 31, 2025

 

 

December 31, 2024

 

(in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

140,694

 

 

$

 

 

$

 

 

$

140,694

 

 

$

10,409

 

 

$

 

 

$

 

 

$

10,409

 

Restricted cash
  equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash
  equivalents -
  current

 

 

1,984

 

 

 

 

 

 

 

 

 

1,984

 

 

 

16,656

 

 

 

 

 

 

 

 

 

16,656

 

Restricted cash
  equivalents -
  noncurrent

 

 

9,356

 

 

 

 

 

 

 

 

 

9,356

 

 

 

9,172

 

 

 

 

 

 

 

 

 

9,172

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Debt
  Securities, available
  for sale

 

 

 

 

 

13,631

 

 

 

 

 

 

13,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Put Option liability

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3,443

 

 

$

3,443

 

Warrant liability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RTI Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,109

 

 

 

10,109

 

Private Warrants -
  Liability classified

 

 

 

 

 

 

 

 

9

 

 

 

9

 

 

 

 

 

 

 

 

 

443

 

 

 

443

 

Series A Warrants

 

 

 

 

 

13,673

 

 

 

 

 

 

13,673

 

 

 

 

 

 

61,329

 

 

 

 

 

 

61,329

 

Series B Warrants

 

 

 

 

 

 

 

 

15,749

 

 

 

15,749

 

 

 

 

 

 

 

 

 

20,468

 

 

 

20,468

 

Series C Warrants

 

 

 

 

 

 

 

 

29,400

 

 

 

29,400

 

 

 

 

 

 

 

 

 

37,850

 

 

 

37,850

 

Total warrant
  liability

 

$

 

 

$

13,673

 

 

$

45,158

 

 

$

58,831

 

 

$

 

 

$

61,329

 

 

$

68,870

 

 

$

130,199

 

Summary of Financial Liabilities for Instruments not Remeasured at Fair Value on a Recurring Basis

As of December 31, 2025 and 2024, the estimated fair value of the Company's financial instruments not remeasured at fair value on a recurring basis within the fair value hierarchy are as follows:

 

 

December 31, 2025

 

 

December 31, 2024

 

(in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Green Convertible Notes

 

$

 

 

$

 

 

$

244,560

 

 

$

244,560

 

 

$

 

 

$

 

 

$

233,125

 

 

$

233,125

 

Revenue bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Related party bonds

 

 

 

 

 

 

 

 

117,928

 

 

 

117,928

 

 

 

 

 

 

 

 

 

98,481

 

 

 

98,481

 

Third-party bonds

 

 

 

 

 

 

 

 

31,118

 

 

 

31,118

 

 

 

 

 

 

 

 

 

11,044

 

 

 

11,044

 

Total revenue bonds

 

$

 

 

$

 

 

$

149,046

 

 

$

149,046

 

 

$

 

 

$

 

 

$

109,525

 

 

$

109,525

 

Fair Value Measurement Inputs The private warrants are classified as Level 3 and were valued using the following assumptions:

 

December 31,

 

 

 

2025

 

 

2024

 

Expected annual dividend yield

 

 

 %

 

 

 %

Expected volatility

 

 

101.5

 %

 

 

93.1

 %

Risk-free rate of return

 

 

3.7

 %

 

 

4.1

 %

Expected option term (years)

 

 

0.2

 

 

 

1.2

 

The Company determined the RTI Warrants were to be measured using a Level 3 fair value measurement and was remeasured using a Binomial Tree option pricing model to calculate its fair value using the following assumptions:

 

December 31, 2024

 

Expected annual dividend yield

 

 

 %

Expected volatility

 

 

77.1

 %

Risk-free rate of return

 

 

4.4

 %

Expected option term (years)

 

 

0.1

 

The Company has determined the Series B Warrants to be a Level 3 fair value measurement and has performed initial recognition and ongoing remeasurement using a Monte Carlo simulation to calculate its fair value using the following assumptions:

 

December 31,

 

 

 

2025

 

 

2024

 

Expected annual dividend yield

 

 

 %

 

 

 %

Expected volatility

 

 

101.5

 %

 

 

93.1

 %

Risk-free rate of return

 

 

3.7

 %

 

 

4.4

 %

Expected option term (years)

 

 

4.9

 

 

 

5.9

 

The Company has determined the Series C Warrants to be a Level 3 fair value measurement and has performed initial recognition and ongoing remeasurement using a Monte Carlo simulation to calculate its fair value using the following assumptions:

 

December 31,

 

 

 

2025

 

 

2024

 

Expected annual dividend yield

 

 

 %

 

 

 %

Expected volatility

 

 

101.5

 %

 

 

93.1

 %

Risk-free rate of return

 

 

3.7

 %

 

 

4.4

 %

Expected option term (years)

 

 

4.9

 

 

 

5.9

 

The Company has determined the Put Option liability to be a Level 3 fair value measurement and has performed initial recognition and ongoing remeasurement using a Monte Carlo simulation to calculate its fair value using the following assumptions:

 

December 31,

 

 

 

2025 (1)

 

 

2024

 

Risk-free rate of return

 

 

 %

 

 

4.4

 %

Credit spread

 

 

 %

 

 

16.7

%

__________

(1) During June 2025, the Company announced its plans to construct the Thailand Facility, which has adjusted the timeline on construction of the Augusta Facility. Because the Put Option is contingent upon the Company incurring any indebtedness that is senior to the Series A Preferred Stock and/or secured by the assets of PureCycle Augusta, LLC, this adjusted timeline has resulted in the likelihood of the Put Option being exercised as remote. Accordingly, there has been no value ascribed to the Put Option as of December 31, 2025.

Level 3 Liabilities Measured at Fair Value

A summary of the private warrants activity from December 31, 2024 to December 31, 2025 is as follows:

(in thousands)

 

Fair Value
(Level 3)

 

Balance, December 31, 2024

 

$

443

 

Warrants transferred from initial purchaser

 

 

(273

)

Change in fair value

 

 

(161

)

Balance, December 31, 2025

 

$

9

 

A summary of the RTI Warrants activity from December 31, 2024 to December 31, 2025 is as follows:

(in thousands)

 

Fair Value
(Level 3)

 

Balance, December 31, 2024

 

$

10,109

 

Change in fair value

 

 

(1,291

)

Exercise of warrants

 

 

(8,818

)

Balance, December 31, 2025

 

$

 

A summary of the Series B Warrants activity from December 31, 2024 to December 31, 2025 is as follows:

(in thousands)

 

Fair Value
(Level 3)

 

Balance, December 31, 2024

 

$

20,468

 

Change in fair value

 

 

(4,719

)

Balance, December 31, 2025

 

$

15,749

 

 

A summary of the Series C Warrants activity from December 31, 2024 to December 31, 2025 is as follows:

(in thousands)

 

Fair Value
(Level 3)

 

Balance, December 31, 2024

 

$

37,850

 

Change in fair value

 

 

(8,450

)

Balance, December 31, 2025

 

$

29,400

 

A summary of the Put Option activity from December 31, 2024 to December 31, 2025 is as follows:

(in thousands)

 

Fair Value
(Level 3)

 

Balance, December 31, 2024

 

$

3,443

 

Change in fair value

 

 

(3,443

)

Balance, December 31, 2025

 

$