Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis |
The
Company’s assets and liabilities that were measured at fair value on a recurring basis were as follows:
Schedule
of Fair Value Assets and Liabilities Measured on Recurring Basis
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
Fair Value Measured as of June 30, 2025 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
(In thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds (i)
|
|
$ |
379 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
379 |
|
Total financial assets |
|
$ |
379 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
379 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock warrant liabilities (Placement Agent Warrants) (ii)
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3 |
|
|
$ |
3 |
|
Common stock warrant liabilities (BEPO Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
6 |
|
|
|
6 |
|
Common stock warrant liabilities (BEPO Agent Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
4 |
|
Contingent earnout liabilities |
|
|
— |
|
|
|
— |
|
|
|
11 |
|
|
|
11 |
|
Total financial liabilities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
24 |
|
|
$ |
24 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
Fair Value Measured as of December 31, 2024 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
(In thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds (i)
|
|
$ |
215 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
215 |
|
Total financial assets |
|
$ |
215 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
215 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock warrant liabilities (2022 Private Warrant) (ii)
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
1 |
|
Common stock warrant liabilities (RDO Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
90 |
|
|
|
90 |
|
Common stock warrant liabilities (Placement Agent Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
16 |
|
|
|
16 |
|
Common stock warrant liabilities (2024 Private Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
378 |
|
|
|
378 |
|
Common stock warrant liabilities (BEPO Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
18 |
|
|
|
18 |
|
Common stock warrant liabilities (BEPO Agent Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
2 |
|
Common stock warrant liabilities (July 2024 Private Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
865 |
|
|
|
865 |
|
Common stock warrant liabilities (August Inducement Warrants) (ii)
|
|
|
— |
|
|
|
— |
|
|
|
796 |
|
|
|
796 |
|
Warrant liabilities |
|
|
— |
|
|
|
— |
|
|
|
796 |
|
|
|
796 |
|
Contingent earnout liabilities |
|
|
— |
|
|
|
— |
|
|
|
11 |
|
|
|
11 |
|
Total financial liabilities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,177 |
|
|
$ |
2,177 |
|
|
(i) |
Included
in cash and cash equivalents on the unaudited condensed consolidated balance sheets. |
|
(ii) |
Included
in warrant liabilities on the unaudited condensed consolidated balance sheets. |
|
The
Company’s assets and liabilities that were measured at fair value on a recurring basis were as follows:
Schedule
of Fair Value Assets and Liabilities Measured on Recurring Basis
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
Total |
|
|
|
Fair
Value Measured as of December 31, 2024 |
|
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
Total |
|
|
|
(In
thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money
market funds (i) |
|
|
215 |
|
|
|
— |
|
|
|
— |
|
|
|
215 |
|
Corporate
bonds (ii) |
|
|
— |
|
|
|
6,621 |
|
|
|
— |
|
|
|
6,621 |
|
Total
financial assets |
|
$ |
215 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
215 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock warrant liabilities (2022 Private Warrant) (iii) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
1 |
|
Common
stock warrant liabilities (RDO Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
90 |
|
|
|
90 |
|
Common
stock warrant liabilities (Placement Agent Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
16 |
|
|
|
16 |
|
Common
stock warrant liabilities (2024 Private Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
378 |
|
|
|
378 |
|
Common
stock warrant liabilities (BEPO Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
18 |
|
|
|
18 |
|
Common
stock warrant liabilities (BEPO Agent Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
2 |
|
Common
stock warrant liabilities (July 2024 Private Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
865 |
|
|
|
865 |
|
Common
stock warrant liabilities (August Inducement Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
796 |
|
|
|
796 |
|
Contingent
earnout liabilities |
|
|
— |
|
|
|
— |
|
|
|
11 |
|
|
|
11 |
|
Total
financial liabilities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,177 |
|
|
$ |
2,177 |
|
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
Total |
|
|
|
Fair
Value Measured as of December 31, 2023 |
|
|
|
Level
1 |
|
|
Level
2 |
|
|
Level
3 |
|
|
Total |
|
|
|
(In
thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Money
market funds (i) |
|
$ |
3,422 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,422 |
|
Corporate
bonds (ii) |
|
|
— |
|
|
|
6,621 |
|
|
|
— |
|
|
|
6,621 |
|
Total
financial assets |
|
$ |
3,422 |
|
|
$ |
6,621 |
|
|
$ |
— |
|
|
$ |
10,043 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock warrant liabilities (Public) (iii) |
|
$ |
258 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
258 |
|
Common
stock warrant liabilities (Private Placement) (iii) |
|
|
— |
|
|
|
— |
|
|
|
127 |
|
|
|
127 |
|
Common
stock warrant liabilities (2022 Private Warrant) (iii) |
|
|
— |
|
|
|
— |
|
|
|
23 |
|
|
|
23 |
|
Common
stock warrant liabilities (RDO Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
10,891 |
|
|
|
10,891 |
|
Common
stock warrant liabilities (Placement Agent Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
536 |
|
|
|
536 |
|
Warrant liabilities |
|
|
— |
|
|
|
— |
|
|
|
536 |
|
|
|
536 |
|
Contingent
earnout liabilities |
|
|
— |
|
|
|
— |
|
|
|
1,456 |
|
|
|
1,456 |
|
Total
financial liabilities |
|
$ |
258 |
|
|
$ |
— |
|
|
$ |
13,033 |
|
|
$ |
13,291 |
|
(i) |
|
Included in cash and cash equivalents
on the consolidated balance sheets. |
(ii) |
|
Included in short-term
investments on the consolidated balance sheets. |
(iii) |
|
Included in warrant
liabilities on the consolidated balance sheets. |
|
Summary of Changes in Fair Value of Level 3 Financial Instruments |
The
following table presents a summary of the changes in the fair value of the Company’s Level 3 financial instruments:
Summary
of Changes in Fair Value of Level 3 Financial Instruments
|
|
Private placement warrant liabilities |
|
|
2022 Private Warrant |
|
|
Contingent earnout liabilities |
|
|
RDO Warrants |
|
|
Placement Agent Warrants |
|
|
2024 Private Warrants |
|
|
BEPO Warrants |
|
|
BEPO Agent Warrants |
|
|
July 2024 Private Warrants |
|
|
August Inducement Warrants |
|
|
|
(In thousands) |
|
Fair value as of January 1, 2025 |
|
$ |
—
|
|
|
$ |
1 |
|
|
$ |
11 |
|
|
$ |
90 |
|
|
$ |
16 |
|
|
$ |
2 |
|
|
$ |
378 |
|
|
$ |
18 |
|
|
$ |
865 |
|
|
$ |
796 |
|
Change in fair value |
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
|
|
55 |
|
|
|
(13 |
) |
|
|
(1 |
) |
|
|
176 |
|
|
|
(14 |
) |
|
|
441 |
|
|
|
402 |
|
Change due to exchange |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
(145 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
(548 |
) |
|
|
|
|
|
|
(1,306 |
) |
|
|
(1,198 |
) |
Fair value as of March 31, 2025 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
11 |
|
|
$ |
— |
|
|
$ |
3 |
|
|
$ |
— |
|
|
$ |
6 |
|
|
$ |
4 |
|
|
$ |
— |
|
|
$ |
— |
|
Issuance of instruments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Change in fair value |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value as of June 30, 2025 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
11 |
|
|
$ |
— |
|
|
$ |
3 |
|
|
$ |
— |
|
|
$ |
6 |
|
|
$ |
4 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
Private placement warrant liabilities |
|
|
2022 Private Warrant |
|
|
Contingent earnout liabilities |
|
|
RDO Warrants |
|
|
Placement Agent Warrants |
|
|
2024 Private Warrants |
|
|
BEPO Warrants |
|
|
BEPO Agent Warrants |
|
|
July 2024 Private Warrants |
|
|
August Inducement Warrants |
|
|
|
(In thousands) |
|
Fair value as of January 1, 2024 |
|
$ |
127 |
|
|
$ |
23 |
|
|
$ |
1,456 |
|
|
$ |
10,891 |
|
|
$ |
536 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Change in fair value |
|
|
114 |
|
|
|
5 |
|
|
|
437 |
|
|
|
2,162 |
|
|
|
108 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value as of March 31, 2024 |
|
$ |
241 |
|
|
$ |
28 |
|
|
$ |
1,893 |
|
|
$ |
13,053 |
|
|
$ |
644 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Fair value, Beginning Balance |
|
$ |
241 |
|
|
$ |
28 |
|
|
$ |
1,893 |
|
|
$ |
13,053 |
|
|
$ |
644 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Issuance of instruments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,321 |
|
|
|
9,020 |
|
|
|
446 |
|
|
|
— |
|
|
|
— |
|
Change in fair value |
|
|
(217 |
) |
|
|
(23 |
) |
|
|
(1,824 |
) |
|
|
(11,016 |
) |
|
|
(544 |
) |
|
|
(5,948 |
) |
|
|
(6,784 |
) |
|
|
(336 |
) |
|
|
— |
|
|
|
— |
|
Fair value as of June 30, 2024 |
|
$ |
24 |
|
|
$ |
5 |
|
|
$ |
69 |
|
|
$ |
2,037 |
|
|
$ |
100 |
|
|
$ |
373 |
|
|
$ |
2,236 |
|
|
$ |
110 |
|
|
$ |
— |
|
|
$ |
— |
|
Fair value, Ending Balance |
|
$ |
24 |
|
|
$ |
5 |
|
|
$ |
69 |
|
|
$ |
2,037 |
|
|
$ |
100 |
|
|
$ |
373 |
|
|
$ |
2,236 |
|
|
$ |
110 |
|
|
$ |
— |
|
|
$ |
— |
|
|
The
following table presents a summary of the changes in the fair value of the Company’s Level 3 financial instruments:
Summary
of Changes in Fair Value of Level 3 Financial Instruments
|
|
Private
placement warrant liabilities |
|
|
2022
Private Warrant |
|
|
Contingent
earnout liabilities |
|
|
Debt
derivatives |
|
|
RDO
Warrants |
|
|
Placement
Agent Warrants |
|
|
2024
Private Warrants |
|
|
BEPO
Warrants |
|
|
BEPO
Agent Warrants |
|
|
July
2024 Private Warrants |
|
|
August
Inducement Warrants |
|
|
|
(In
Thousands) |
|
Fair
value as of January 1, 2024 |
|
$ |
127 |
|
|
$ |
23 |
|
|
$ |
1,456 |
|
|
$ |
— |
|
|
$ |
10,891 |
|
|
$ |
536 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Issuance of instruments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,321 |
|
|
|
9,020 |
|
|
|
446 |
|
|
|
4,200 |
|
|
|
2,437 |
|
Change
in fair value |
|
|
(127 |
) |
|
|
(22 |
) |
|
|
(1,445 |
) |
|
|
— |
|
|
|
(10,801 |
) |
|
|
(520 |
) |
|
|
(6,319 |
) |
|
|
(8,642 |
) |
|
|
(428 |
) |
|
|
(3,335 |
) |
|
|
(1,641 |
) |
Extinguishment
of debt derivatives in connection with debt extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value as of December 31, 2024 |
|
$ |
— |
|
|
$ |
1 |
|
|
$ |
11 |
|
|
$ |
— |
|
|
$ |
90 |
|
|
$ |
16 |
|
|
$ |
2 |
|
|
$ |
378 |
|
|
$ |
18 |
|
|
$ |
865 |
|
|
$ |
796 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value as
of January 1, 2023 |
|
$ |
888 |
|
|
$ |
109 |
|
|
$ |
17,414 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Fair value,
Beginning Balance |
|
$ |
888 |
|
|
$ |
109 |
|
|
$ |
17,414 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Issuance of instruments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
13,890 |
|
|
|
10,891 |
|
|
|
536 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Change
in fair value |
|
|
(761 |
) |
|
|
(86 |
) |
|
|
(15,958 |
) |
|
|
(8,485 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Extinguishment
of debt derivatives in connection with debt extinguishment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,405 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair
value as of December 31, 2023 |
|
$ |
127 |
|
|
$ |
23 |
|
|
$ |
1,456 |
|
|
$ |
— |
|
|
$ |
10,891 |
|
|
$ |
536 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Fair
value, Ending Balance |
|
$ |
127 |
|
|
$ |
23 |
|
|
$ |
1,456 |
|
|
$ |
— |
|
|
$ |
10,891 |
|
|
$ |
536 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|