XML 34 R27.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value Measurements and Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following tables present the fair value hierarchy for assets and liabilities measured at fair value on a recurring basis as of June 30, 2024 and December 31, 2023 (in thousands):

 

 

June 30, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds(1)

 

$

2,884

 

 

$

 

 

$

 

 

$

2,884

 

Long-term receivable from GCBP

 

 

 

 

 

 

 

 

4,839

 

 

 

4,839

 

Total financial assets

 

$

2,884

 

 

$

 

 

$

4,839

 

 

$

7,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

CVR derivative liability, noncurrent

 

$

 

 

$

 

 

$

4,839

 

 

$

4,839

 

Warrant liability, noncurrent

 

 

 

 

 

 

 

 

5,634

 

 

 

5,634

 

Total financial liabilities

 

$

 

 

$

 

 

$

10,473

 

 

$

10,473

 

 

 

 

December 31, 2023

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds(1)

 

$

5,860

 

 

$

 

 

$

 

 

$

5,860

 

Long-term receivable from GCBP

 

 

 

 

 

 

 

 

4,722

 

 

 

4,722

 

Total financial assets

 

$

5,860

 

 

$

 

 

$

4,722

 

 

$

10,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

CVR derivative liability

 

$

 

 

$

 

 

$

4,722

 

 

$

4,722

 

Warrant liability, noncurrent

 

 

 

 

 

 

 

 

12,835

 

 

 

12,835

 

Total financial liabilities

 

$

 

 

$

 

 

$

17,557

 

 

$

17,557

 

 

(1)
Included in cash and cash equivalents on the accompanying condensed consolidated balance sheets.
Summary of Assumptions to Fair Value of Warrant Liability Based on Black-Scholes Option Pricing Model

The fair value of the warrant liability is estimated based on the Black-Scholes option pricing model using the following weighted-average assumptions:

 

June 30, 2024

 

 

December 31, 2023

 

Share price

$

11.93

 

 

$

25.70

 

Exercise price

$

4,915.00

 

 

$

4,915.00

 

Dividend yield

 

%

 

 

%

Risk-free interest

 

4.35

%

 

 

3.88

%

Term (years)

 

9.33

 

 

 

9.83

 

Expected volatility

 

83.00

%

 

 

84.00

%

Changes in Estimated Fair Value of Level 3 Financial Assets and Liabilities

The following table sets forth the changes in the estimated fair value of the Company’s Level 3 financial assets and liabilities (in thousands):

 

 

Long-term receivable

 

 

CVR derivative

 

 

Warrant

 

 

 

from GCBP

 

 

liability, noncurrent

 

 

liability

 

Balance at December 31, 2023

 

$

4,722

 

 

$

4,722

 

 

$

12,835

 

Changes in fair value

 

 

117

 

 

 

117

 

 

 

(7,201

)

Balance at June 30, 2024

 

$

4,839

 

 

$

4,839

 

 

$

5,634

 

Cash Equivalents

Cash equivalents consisted of the following (in thousands):

June 30, 2024

 

Amortized
cost

 

 

Gross
unrealized
gains

 

 

Gross
unrealized
losses

 

 

Estimated
fair
value

 

Money market funds (cash equivalents)

 

$

2,884

 

 

$

 

 

$

 

 

$

2,884

 

Total financial assets

 

$

2,884

 

 

$

 

 

$

 

 

$

2,884

 

Classified as:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

$

2,884

 

Total financial assets

 

 

 

 

 

 

 

 

 

 

$

2,884

 

 

December 31, 2023

 

Amortized
cost

 

 

Gross
unrealized
gains

 

 

Gross
unrealized
losses

 

 

Estimated
fair
value

 

Money market funds (cash equivalents)

 

$

5,860

 

 

$

 

 

$

 

 

$

5,860

 

Total financial assets

 

$

5,860

 

 

$

 

 

$

 

 

$

5,860

 

Classified as:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

$

5,860

 

Total financial assets

 

 

 

 

 

 

 

 

 

 

$

5,860