MYOMO, INC. Fair Value Disclosure
Note 6 — Fair Value of Financial Instruments
The Company measures the fair value of financial assets and liabilities based on the guidance of ASC 820 “Fair Value Measurements” (“ASC 820”), which defines fair value, establishes a framework for measuring fair value, and establishes disclosures about fair value measurements.
ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:
The carrying amounts of the Company’s financial instruments such as cash and cash equivalents, accounts receivable and accounts payable, approximate fair value due to the short-term nature of these instruments. Cash equivalents consists of a money market fund that limits its investments to only short-term U.S. Treasury securities and repurchase agreements related to these securities.
The Company considers all investments with an original maturity of greater than three months to be short-term investments. Short-term investments are carried on the consolidated balance sheets at fair value. Short-term investments as of December 31, 2025 and 2024 consisted of U.S. Treasury Bills, which are classified as held-maturity, agency bonds and commercial paper totaling approximately $4,261,800 and $493,000, respectively. The Company determines the appropriate balance sheet classification of its investments at the time of purchase and evaluates the classification at the date of purchase. Unrealized gains and losses on short-term investments are recorded to accumulated other comprehensive income (loss) on the consolidated balance sheets and other comprehensive income (loss) on the consolidated statements of comprehensive loss. Once unrealized gains and losses become realized, they are reclassified from other comprehensive gains and losses to other income/expense.
Cash equivalents, short-term investments and derivative liabilities, which are measured at fair value, were as follows At December 31, 2025:
|
|
In Active |
|
|
Significant |
|
|
Significant |
|
|
December 31, |
|
||||
Money market funds |
|
$ |
10,234,433 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
10,234,433 |
|
Commercial paper |
|
|
— |
|
|
|
1,645,442 |
|
|
|
— |
|
|
|
1,645,442 |
|
Short-term investments |
|
|
— |
|
|
|
4,261,782 |
|
|
|
— |
|
|
|
4,261,782 |
|
Warrant liability |
|
|
— |
|
|
|
— |
|
|
|
999,418 |
|
|
|
— |
|
Compound derivative liability |
|
|
— |
|
|
|
— |
|
|
|
1,649,929 |
|
|
|
— |
|
Cash equivalents and short-term investments, which are measured at fair value, were as follows at December 31, 2024:
|
|
In Active |
|
|
Significant |
|
|
Significant |
|
|
December 31, |
|
||||
Money market funds |
|
$ |
23,334,374 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
23,334,374 |
|
Short-term investments |
|
|
— |
|
|
|
492,990 |
|
|
|
— |
|
|
|
492,990 |
|
The following table presents the fair value reconciliation of Level 3 liabilities measured at fair value during the year ended December 31, 2025:
|
|
Warrant Liability |
|
|
Compound |
|
|
Total |
|
|||
Balance – January 1, 2025 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Value at inception of warrant and compound derivative liability |
|
|
918,274 |
|
|
|
1,514,400 |
|
|
|
2,432,674 |
|
Change in fair value of derivative liabilities |
|
|
81,144 |
|
|
|
135,529 |
|
|
|
216,673 |
|
Balance – December 31, 2025 |
|
$ |
999,418 |
|
|
$ |
1,649,929 |
|
|
$ |
2,649,347 |
|
Valuation assumptions utilized in the valuation of Level 3 liability under the Monte Carlo model for warrants at inception and December 31, 2025 were as follows:
|
|
November 4, 2025 |
|
December 31, 2025 |
Risk-free interest rate |
|
3.66% |
|
3.68% |
Stock price |
|
$0.841 |
|
$0.91 |
Initial exercise price - Warrants |
|
$0.96 |
|
$0.96 |
Volatility |
|
96.22% |
|
95.21% |
Dividend yield |
|
0.0% |
|
0.0% |
Remaining term - Warrants |
|
5.0 |
|
4.84 |
The expected stock price volatility for the Company’s warrant liability was based on the Company's historical volatility. Risk free interest rates were obtained from U.S. Treasury rates for the applicable periods. The expected term used is the contractual life of the instrument being valued. The company has historically not paid any dividends and does not have any intention to do so in the future.
The valuation assumptions for the compound derivative liability under the Monte Carlo model are based on determining the fair value of the debt, excluding warrants with and without the derivative features, which include the conversion option for a portion of the debt, the default interest provision and acceleration of the debt upon an event of default. Key inputs for the valuation of the debt include a credit spread of 22.39% and an issuance date annualized risk-free rate of 3.72%.
|
|
November 4, 2025 |
|
December 31, 2025 |
Remaining term - loan |
|
3.57 |
|
3.42 |
Credit spread |
|
22.39% |
|
22.39% |
Implied debt yield |
|
26.11% |
|
26.11% |
Annualized risk-free rate |
|
3.72% |
|
3.72% |
Historical Timeline
| Fiscal Year | Filed | |
|---|---|---|
| 2025 | Mar 9, 2026 | Showing above |
| 2024 | Mar 10, 2025 | |
| 2023 | Mar 8, 2024 | |
| 2022 | Mar 13, 2023 | |
| 2021 | Mar 11, 2022 | |
| 2020 | Mar 10, 2021 | |
| 2019 | Mar 13, 2020 | |
| 2018 | Mar 12, 2019 | |
| 2017 | Mar 12, 2018 | |
About Fair Value Disclosures
Fair value disclosures classify all assets and liabilities measured at fair value into a three-level hierarchy: Level 1 (quoted market prices), Level 2 (observable inputs like yield curves), and Level 3 (unobservable inputs requiring management estimates). The proportion of Level 3 assets directly reflects how much of the balance sheet depends on internal models rather than market evidence.
Key signals: a growing Level 3 balance relative to total fair-value assets increases valuation uncertainty and earnings volatility risk. Watch for transfers between levels — assets moving from Level 2 to Level 3 often signal deteriorating market liquidity. Unrealized gains and losses on Level 3 positions flow through earnings or other comprehensive income, so large swings deserve scrutiny. For financial institutions, examine the sensitivity disclosures that show how Level 3 valuations change under alternative assumptions. Compare the fair value of debt against its carrying amount to gauge hidden leverage.