XML 38 R30.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Measurements [Abstract]  
Schedule of Liabilities Subject to Fair Value Measurements

Liabilities subject to fair value measurements are as follows:

 

 

As of March 31, 2025

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Earnout Shares liability

 

$

 

 

$

 

 

$

11,692,000

 

 

$

11,692,000

 

Subject Vesting Shares liability

 

 

 

 

 

 

 

 

2,345,000

 

 

 

2,345,000

 

Total liabilities

 

$

 

 

$

 

 

$

14,037,000

 

 

$

14,037,000

 

Schedule of Estimated Fair Value Earnout Shares Assumptions such as risk-free rate, stock price, volatility, and discount rate were based on market data. See the following summary of key inputs:

 

 

As of
March 31,
2025

 

 

As of
December 31,
2024

 

Stock Price

 

$

4.61

 

 

$

7.97

 

Volatility

 

 

40

%

 

 

40

%

Risk free rate of return

 

 

3.90

%

 

 

4.30

%

Expected term (in years)

 

 

4.0

 

 

 

4.2

 

Schedule of Earnout Share Liability

The following table presents the changes in the fair value of the Earnout Shares liability:

 

 

Three Months Ended
March 31,
2025

 

Earnout Shares liability as of December 31, 2024

 

$

24,524,000

 

Change in fair value

 

 

(12,832,000

)

Balance as of March 31, 2025

 

$

11,692,000

 

Schedule of Vesting Shares Liability

The following table presents the changes in the fair value of the Subject Vesting Shares liability:

 

 

Three Months Ended
March 31,
2025

 

Subject Vesting Shares liability as of December 31, 2024

 

$

7,819,000

 

Change in fair value

 

 

(5,474,000

)

Balance as of March 31, 2025

 

$

2,345,000