XML 73 R51.htm IDEA: XBRL DOCUMENT v3.25.4
PREFERRED STOCK AND WARRANTS (Tables)
12 Months Ended
Dec. 31, 2025
PREFERRED STOCK AND WARRANTS  
Schedule of fair value of preferred stock and warrants

December 31, 

December 31, 

  ​ ​ ​

2025

2024

Stock price

$

2.88

$

4.16

Strike price

$

3.77

$

3.77

Risk-free rate

 

3.48

%

 

4.21

%

Volatility

 

50.7

%

 

57.5

%

Dividend yield

 

0.0

%

 

0.0

%

Time to expiration (years)

 

1.2

 

2.2

Fair value of Warrant per share

$

0.41

$

1.66

The change in the Company’s Preferred Stock for the year ended December 31, 2024 and 2023 was as follows (in thousands):

Year ended December 31, 

  ​ ​ ​

2024

2023

Balance at beginning of year

$

53,337

$

Issued

47,854

Payable in-kind dividends

 

2,743

 

3,935

Fair value adjustments

5,605

1,548

Call premium (3%)

 

1,851

 

Redemption (June 25, 2024)

(63,536)

Balance at end of year

$

$

53,337

The changes in the Company’s Warrant liabilities for the years ended December 31, 2025 and 2024 were as follows (in thousands):

  ​ ​ ​

Year ended December 31, 

2025

2024

Balance at beginning of year

$

8,064

$

5,295

Exercise of warrants

(150)

Fair value change

 

(5,995)

 

2,769

Balance at end of period

$

1,919

$

8,064