Annual report [Section 13 and 15(d), not S-K Item 405]

FAIR VALUE MEASUREMENT (Tables)

v3.25.1
FAIR VALUE MEASUREMENT (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
SUMMARY OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE RECURRING AND NONRECURRING BASIS

Assets and liabilities measured at fair value on a recurring basis are as follows:

 

    December 31, 2024  
    Level 1     Level 2     Level 3     Total  
Assets:                                
Marketable securities   $ 13,630     $ -     $ -     $ 13,630  
Money market funds     27,347       -       -       27,347  
Alternative fuel credits     -       51       -       51  
Total assets   $ 40,977     $ 51     $ -     $ 41,028  
                                 
Liabilities:                                
Warrant liability   $ -     $ -     $ 22     $ 22  
Common stock consideration payable     -       -       21,028       21,028  
Total liabilities   $ -     $ -     $ 21,050     $ 21,050  

 

    December 31, 2023  
    Level 1     Level 2     Level 3     Total  
Assets:                                
Marketable securities   $ 22,970     $ -     $ -     $ 22,970  
Money market funds     46,572       -       -       46,572  
Alternative fuel credits     -       32       -       32  
Total assets   $ 69,542     $ 32     $ -     $ 69,574  
                                 
Liabilities:                                
Warrant liability   $ -     $ -     $ 32     $ 32  
Option liability     293       -       -       293  
Common stock liability     743       -       -       743  
Common stock consideration payable     -       -       18,118       18,118  
Total liabilities   $ 1,036     $ -     $ 18,150     $ 19,186  

SUMMARY OF ASSUMPTIONS USED FOR VALUATION OF FAIR VALUE LIABILITIES

Assumptions utilized in the valuation of warrant liabilities are described as follows:

 

    For the Years Ended  
    December 31,  
    2024     2023     2022  
Risk-free interest rate     3.98%-5.09%       4.64%-5.46%       1.63%-4.73 %
Contractual term (years)     1.00       1.00       1.00  
Expected volatility     84%-92%       67%-80%       74%-85 %
Expected dividend yield     0.00 %     0.00 %     0.00 %

SUMMARY OF CHANGES IN FAIR VALUE OF LEVEL 3 WARRANT LIABILITIES MEASURED AT RECURRING BASIS

The following table sets forth a summary of the changes in the fair value of Level 3 fair value measurements on a recurring basis:

 

    2024     2023  
Common Stock Consideration Payable                
Beginning balance as of January 1,   $ 18,118     $ -  
Consideration payable assumed in Envoy acquisition     -       18,118  
Change in fair value of consideration payable     2,910       -  
Ending balance as of December 31,   $ 21,028     $ 18,118  
                 
Warrant Liability                
Beginning balance as of January 1   $ 32     $ 24  
Change in fair value of warrant liability     (10 )     8  
Ending balance as of December 31,   $ 22     $ 32  
                 
Contingent Consideration                
Beginning balance as of January 1   $ -     $ 1,316  
Change in fair value of contingent consideration     -       (1,316 )
Ending balance as of December 31,   $ -     $ -