XML 66 R32.htm IDEA: XBRL DOCUMENT
v3.25.3

Fair Value Measurements (Tables) | 6 Months Ended | 12 Months Ended
--- | --- | ---
Jun. 30, 2025 | Dec. 31, 2024
Fair Value Measurements [Abstract] |  |
Schedule of Company’s Assets and Liabilities that are Measured at Fair Value on a Recurring Basis | The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis as of June 30, 2025 and December 31, 2024, and indicates the fair value hierarchy of the valuation inputs the Company’s utilized to determine such fair value:
|  |  |  |  | June 30, |  |  | December 31, |
Description |  | Level |  |  | 2025 |  |  | 2024 |
Assets: |  |  |  |  |  |  |  |  |
Forward purchase agreement asset (Note 10) |  |  | 3 |  |  | $ | - |  |  | $ | 155 |
SEPA put rights asset (Note 12) |  |  | 3 |  |  |  | 13 |  |  |  | 188 |
Liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Embedded derivative liability (Note 12) |  |  | 3 |  |  | $ | 93 |  |  | $ | 80 |
| The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis at December 31, 2024, and indicates the fair value hierarchy of the valuation inputs the Company’s utilized to determine such fair value:
|  |  |  |  | December 31, |
Description |  | Level |  |  | 2024 |
Assets: |  |  |  |  |  |  |  |
Forward purchase agreement asset (Note 11) |  |  | 3 |  |  | $ | 155 |
SEPA put rights asset (Note 13) |  |  | 3 |  |  |  | 188 |
Liabilities: |  |  |  |  |  |  |  |
Embedded derivative liability (Note 13) |  |  | 3 |  |  | $ | 80 |
Schedule of Fair Value of the Company’s Position Under the Forward Purchase Agreement | The fair value of the Company’s position under the Forward Purchase Agreement was calculated as of December 31, 2024 by multiplying the number of shares under the Forward Purchase Agreement by the market price at the settlement date estimated using a Monte-Carlo simulation incorporating the following assumptions:
|  | December 31, |
|  | 2024 |
Stock price |  | $ | 53.70 |
Risk-free interest rate |  |  | 4.4 | %
Expected term (in years) |  |  | 0.1 |
Expected volatility |  |  | 98 | %
Expected dividend yield |  |  | 0 | %
The fair value of the put rights under each advance notice was estimated using the Black Scholes model, incorporating the following assumptions:
|  | June 30, |  |  | December 31, |
|  | 2025 |  |  | 2024 |
Stock price |  | $ | 6.30 |  |  | $ | 53.70 |
Risk-free interest rate |  |  | 3.7 - 4.4 | % |  |  | 4.2 | %
Exercise price |  | $ | 6.00 |  |  | $ | 51.60 |
Expected term (in years) |  |  | 0.4 - 1.4 |  |  |  | 1 - 2 |
Expected volatility |  |  | 92-97 | % |  |  | 93-99 | %
Expected dividend yield |  |  | 0 | % |  |  | 0 | %
Number of shares under each advance notice |  |  | 1,417 |  |  |  | 1,883 |
| The fair value of the Company’s position under the Forward Purchase Agreement was calculated by multiplying the number of shares under the Forward Purchase Agreement by the market price at the settlement date estimated using a Monte-Carlo simulation incorporating the following assumptions:
|  | November 13, |  |  | December 31, |
|  | 2024 |  |  | 2024 |
Stock price |  | $ | 173.10 |  |  | $ | 53.70 |
Risk-free interest rate |  |  | 4.6 | % |  |  | 4.4 | %
Expected term (in years) |  |  | 0.3 |  |  |  | 0.1 |
Expected volatility |  |  | 90 | % |  |  | 98 | %
Expected dividend yield |  |  | 0 | % |  |  | 0 | %
The fair value of the put rights under each advance notice was estimated using the Black Scholes model, incorporating the following assumptions:
|  | November 13, |  |  | December 31, |
|  | 2024 |  |  | 2024 |
Stock price |  | $ | 173.10 |  |  | $ | 53.70 |
Risk-free interest rate |  |  | 4.3 | % |  |  | 4.2 | %
Exercise price |  |  | 166.20 |  |  |  | 51.60 |
Expected term (in years) |  |  | 1 to 2 years |  |  |  | 1 to 2 years |
Expected volatility |  |  | 82-90 | % |  |  | 93-99 | %
Expected dividend yield |  |  | 0 | % |  |  | 0 | %
Number of shares |  |  | 5,500 |  |  |  | 1,883 |
Schedule of Changes in the Fair Value of Level 3 Financial Assets and Liabilities | The changes in the fair value of Level 3 financial assets and liabilities for the six months ended June 30, 2025 are as follows:
|  | Forward Purchase Agreement asset |  |  | SEPA Put Rights Asset |  |  | Embedded Derivative Liability |
Fair value as of January 1, 2025 |  | $ | 155 |  |  | $ | 188 |  |  | $ | 80 |
Initial measurement at the issuance date (Note 12) |  |  |  |  |  |  |  |  |  |  | 93 |
Settlement |  |  | (132 | ) |  |  | - |  |  |  | (703 | )
Change in fair value |  |  | (23 | ) |  |  | (175 | ) |  |  | 623 |
Fair value as of June 30, 2025 |  | $ | - |  |  | $ | 13 |  |  | $ | 93 |
| The changes in the fair value of Level 3 financial assets and liabilities for the year ended December 31, 2024 are as follows:
|  | Forward Purchase Agreement asset |  |  | SEPA Put Rights Asset |  |  | Embedded Derivative Liability |
Fair value as of January 1, 2024 |  | $ | - |  |  | $ |  |  |  | $ | - |
Initial measurement at the issuance date |  |  | 494 |  |  |  | 1,551 |  |  |  | 69 |
Change in fair value |  |  | (339 | ) |  |  | (1,363 | ) |  |  | 11 |
Fair value as of December 31, 2024 |  | $ | 155 |  |  | $ | 188 |  |  | $ | 80 |

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of financial instrument classified as a derivative asset (liability) after deduction of derivative liability (asset) using recurring unobservable inputs that reflect the entity's own assumption about the assumptions market participants would use in pricing. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-3 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputReconciliationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration