Rumble Inc. Fair Value Disclosure
| 17. | Fair Value Measurements |
The following table summarizes the assets and liabilities measured at fair value on a recurring basis:
| Level 1 | Level 1 | Level 3 | ||||||||||
Digital Assets | Warrant Liability | Derivative Liability | ||||||||||
| December 31, 2024 | $ | $ | 40,391,302 | $ | 184,699,998 | |||||||
| Purchase of digital assets | 19,100,000 | |||||||||||
| Change in fair value | (649,638 | ) | (24,781,975 | ) | (9,700,000 | ) | ||||||
| Settlement of derivative liability | (174,999,998 | ) | ||||||||||
| December 31, 2025 | $ | 18,450,362 | $ | 15,609,327 | $ | |||||||
| Level 1 | Level 2 | Level 3 | Level 3 | |||||||||||||
| Warrant Liability | Marketable Securities | Derivative Liability | Contingent Consideration | |||||||||||||
| December 31, 2023 | $ | 7,696,605 | $ | 1,135,200 | $ | $ | 1,569,360 | |||||||||
| Settlement by issuance of shares | (1,404,753 | ) | ||||||||||||||
| Reclassification to equity | (1,334,516 | ) | ||||||||||||||
| Reclassification to accounts payable and accrued liabilities | (184,448 | ) | ||||||||||||||
| Sales and maturities of marketable securities | (1,135,200 | ) | ||||||||||||||
| Recognition of a derivative asset | (9,200,000 | ) | ||||||||||||||
| Change in fair value | 32,694,697 | 193,899,998 | 1,354,357 | |||||||||||||
| December 31, 2024 | $ | 40,391,302 | $ | $ | 184,699,998 | $ | ||||||||||
Digital assets
Digital assets arose from our Bitcoin investment. Change in fair value of digital assets reflect gains or losses arising from the remeasurement of our bitcoin investment based on an exchanged quoted price. Refer to Note 5.
Warrant liability
Warrant liability consists of warrants issued by the Company in public offerings, private placements, and forward purchase contracts. As of December 31, 2025 and 2024, the number of warrants outstanding was 8,046,045 and 8,046,076, respectively, with a weighted-average exercise price of $11.50. The warrants are exercisable and will expire on September 16, 2027, or earlier upon redemption or liquidation. All warrants are publicly traded.
Derivative liability
The derivative liability relates to the net new shares from the Tether transaction. Refer to Note 12. As of the settlement date on February 7, 2025, the fair value of the derivative was $174,999,998, determined as the difference between the value of the net new shares based on the settlement date share price of $12.75 and the forward price of $7.50.
In December 2024, the derivative has been valued using the Monte Carlo simulation methodology that included simulating the stock price using a risk-neutral Geometric Brownian Motion-based pricing model. The key inputs used in the model include:
| Valuation Date | December 20, 2024 | December 31, 2024 | ||||||
| Number of shares | 33,333,333 | 33,333,333 | ||||||
| Expected term (months) | 1.25 | 1.00 | ||||||
| Risk-free interest rate | 4.36 | % | 4.35 | % | ||||
| Expected volatility | 104 | % | 238 | % | ||||
Contingent consideration
The contingent consideration liability arose in May 2023 from the Callin acquisition. The increase in fair value during the year is attributable to changes in the Company’s stock price and the increased probability of each contingency being met. On May 15, 2024, the contingent consideration liability was derecognized. One of the contingent payments was settled through the issuance of shares and the remaining contingent payment was reclassified to equity and accounts payable.
Historical Timeline
| Fiscal Year | Filed | |
|---|---|---|
| 2025 | Mar 5, 2026 | Showing above |
| 2024 | Mar 25, 2025 | |
| 2023 | Mar 27, 2024 | |
| 2022 | Mar 30, 2023 | |
| 2021 | Mar 24, 2022 | |
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.