XML 62 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2024
Warrant Disclosure [Abstract]  
Schedule of Quantitative Information Regarding Level 3 Fair Value Measurements

The following table provides quantitative assumptions regarding Level 3 fair value measurements:

 

 

 

December 31,

 

 

 

2024

 

 

2023

 

Stock price

 

$

2.66

 

 

$

1.51

 

Strike price

 

$

11.50

 

 

$

11.50

 

Term (in years)

 

 

1.1

 

 

 

2.1

 

Volatility

 

 

137.5

%

 

 

82.7

%

Risk-free rate

 

 

4.1

%

 

 

4.1

%

Dividend yield

 

 

0.0

%

 

 

0.0

%

Schedule of Fair Values for Outstanding Warrants

The Company determined the following fair values for the outstanding Warrants (in thousands):

 

 

 

December 31,
2024

 

Public Warrants

 

$

1,102

 

Private Warrants

 

 

94

 

Forward Purchase Warrants

 

 

192

 

Consideration Warrants

 

 

665

 

Total

 

$

2,053

 

Summary of Changes in liabilities classified in Level 3 of the fair value hierarchy

The following presents changes in liabilities classified in Level 3 of the fair value hierarchy for the year ended December 31, 2024 (in thousands):

 

 

Year Ended December 31, 2024

 

Beginning balance

 

$

15

 

Change in fair value of Private Warrants liability recognized in earnings

 

 

79

 

Ending balance

 

$

94