XML 158 R31.htm IDEA: XBRL DOCUMENT v3.25.3

Fair Value Measurements (Tables)

9 Months Ended

12 Months Ended

Sep. 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 September 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:

					September 30,				December 31,
Description		Level			2025				2024
Assets:
Forward purchase agreement asset (Note 9)		3			$	-			$	155
SEPA put rights asset (Note 11)		3				243				188
Liabilities:
Embedded derivative liability (Note 11)		3			$	-			$	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:

		September 30,				December 31,
		2025				2024
Stock price		$	6.72			$	53.70
Risk-free interest rate			3.7 – 4.1	%			4.2	%
Exercise price		$	6.45			$	51.60
Expected term (in years)			0.1 - 1.2				1 - 2
Expected volatility			100	%			93-99	%
Expected dividend yield			0	%			0	%
Number of shares under each advance notice			26,667				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 nine months ended September 30, 2025 are as follows: 

		Forward Purchase Agreement Asset				SEPA Put Rights Asset				Embedded Derivative Liabilities
Fair value as of January 1, 2025		$	155			$	188			$	80
Initial measurement at the issuance date (see Note 11)			-				-				93
Settlement			(132	)			-				(946	)
Change in fair value			(23	)			55				773
Fair value as of September 30, 2025		$	-			$	243			$	-

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