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 Warrant |  | Modified Warrant |  |  |  |
Expected term | 2.25 years |  | 4.25 years |  |  |  |
Risk free interest rate | 4.33 | % |  | 3.93 | % |  |  |  |
Expected volatility | 55.01 | % |  | 63.39 | % |  |  |  |
Expected dividend yield | None |  | None |  |  |  |
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 life | 6.0 years
Weighted average risk-free interest rate | 3.8 | %
Weighted average expected volatility | 58.9 | %
Expected dividend yield | None

X
- References No definition available. + Details
Name: | us-gaap_EquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration