XML 56 R40.htm IDEA: XBRL DOCUMENT v3.26.1

FAIR VALUE MEASUREMENTS (Tables)

12 Months Ended

Dec. 31, 2025

Fair Value Disclosures [Abstract]

Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

The following table presents information about the Company’s assets and liabilities fair value at December 31, 2025 and 2024 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

			December 31, 2025
			Level 1						Level 2						Level 3
Assets:
Money market fund			$	910					$	—					$	—
Total			$	910					$	—					$	—
Amounts included in:
Cash and cash equivalents			$	910					$	—					$	—
Total			$	910					$	—					$	—

			December 31, 2025
			Level 1						Level 2						Level 3
Liabilities:
Derivative liabilities at fair value			$	—					$	—					$	1,124
Warrants liability			—						2,675						522
Total			$	—					$	2,675					$	1,646

NOTE 15. FAIR VALUE MEASUREMENTS (cont.)

			December 31, 2024
			Level 1						Level 2						Level 3
Assets:
Money market fund			$	28,843					$	—					$	—
Bank deposits			—						—						—
Total			28,843						—						—
Amounts included in:
Cash and cash equivalents			$	28,843					$	—					$	—
Short-term investments			—						—						—
Total			$	28,843					$	—					$	—

			December 31, 2024
			Level 1						Level 2						Level 3
Liabilities:
Derivative liabilities at fair value			$	—					$	—					$	12,875
Warrants liability			$	—					32,140						9,010
Total			$	—					$	32,140					$	21,885

Schedule of Fair Value Measurement Inputs and Valuation Techniques

The following table provides the inputs used for Level 3 fair value measurements of warrants liability:

						December 31, 2025												December 31, 2024
Stock price						$0.74												$8.83
Strike price						$4.42			-			$5.74						$4.42			-			$5.74
Term (in years)						2.89			-			2.94						1.5			-			2.5
Volatility						122.22%			-			122.90%						97.80%			-			116.20%
Risk-free rate						3.62%			-			3.63%						4.19%			-			4.30%
Dividend yield						0.0%												0.0%

The following table provides the inputs used for Level 3 fair value measurements of derivative liability:

						December 31, 2025												December 31, 2024
Stock price						$0.74												$8.83
Term (in years)						2.89			-			2.94						1.5			-			2.5
Volatility						122.22%			-			120.90%						95.00%			-			96.54%
Risk-free rate						3.62%			-			3.63%						4.48%			-			4.49%
Cost of Debt (Rd)						15.72%			-			15.96%						7.64%			-			7.64%
Dividend yield						0.0%												0.0%

Schedule of Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation

The following table presents the changes in the fair value of Level 3 warrants and derivative liabilities for the year ended December 31, 2025 and 2024:

			Total Level 3 Financial Liabilities
Balance at December 31, 2024			$	21,885
Change in fair value of derivative liabilities at fair value			(11,751)
Change in fair value of warrants liability			(8,488)
Balance at December 31, 2025			$	1,646

			Total Level 3 Financial Liabilities
Balance at December 31, 2023			$	7,526
Change in fair value of derivative liabilities at fair value			9,143
Partial conversion of convertible notes			(394)
Change in fair value of warrants liability			5,610
Balance at December 31, 2024			$	21,885

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 the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability.

+ 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_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
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