XML 38 R29.htm IDEA: XBRL DOCUMENT v3.25.3
Warrant and Derivative Liabilities (Tables)
9 Months Ended
Sep. 30, 2025
Warrant and Derivative Liabilities [Abstract]  
Schedule of Activity for the Contingent Warrant Liabilities, Using Unobservable Level 3 Inputs

The following table summarizes the activity for the contingent warrant liabilities, using unobservable Level 3 inputs, for the three and nine months ended September 30, 2025:

 

   Contingent
Warrant
Liability
 
Balance at December 31, 2024  $43,089 
Change in fair value   9,795 
Balance at March 31, 2025  $52,884 
Change in fair value   229 
Balance at June 30, 2025   53,113 
Change in fair value   36 
Balance at September 30, 2025  $53,149 
Schedule of Inputs Used to Determine the Fair Value of the Derivative and Warrant Liabilities

The table below shows the inputs used to determine the fair value of the derivative liabilities:

 

   As of 
   September 30,   September 22, 
   2025   2025 
         
Expected term (years)   2.98    3.0 
Expected volatility   150.00%   150.00%
Expected dividend yield   0.00%   0.00%
Risk-free interest rate   3.58%   3.56%

 

The table below shows the inputs used to determine the fair value of the warrant liabilities:

 

   As of 
   September 30,   September 22, 
   2025   2025 
Expected term (years)   2.98    3.0 
Expected volatility   150.00%   150.00%
Expected dividend yield   0.00%   0.00%
Risk-free interest rate   3.58%   3.56%
Schedule of Company’s Derivative Liabilities and Warrant Liabilities that are Measured at Fair Value on a Recurring Basis

The following table presents information about the Company’s derivative liabilities and warrant liabilities that are measured at fair value on a recurring basis as of September 30, 2025 and September 22, 2025, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

   Valuation Level  September 30,
2025
   September 22,
2025
 
            
Warrant liabilities  Level 3  $12,815,000   $14,749,000 
Derivative liabilities  Level 3   988,000    772,000 
      $13,803,000   $15,521,000 
Schedule of Change in the Fair Value of the Derivative Liabilities and Warrant Liabilities

The following table sets forth a summary of the change in the fair value of the derivative liabilities and warrant liabilities that are measured at fair value on a recurring basis for the three and nine months ended September 30, 2025:

 

   Derivative Liabilities   Warrant Liabilities 
Balance, as of December 31, 2024 
-
  
-
 
Fair value recognized upon issuance  $772,000   $14,749,000 
Change in fair value   216,000    (1,934,000)
Balance, as of September 30, 2025  $988,000   $12,815,000