XML 216 R28.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Fair Value Measurements    
Schedule of financial assets and liabilities measured at fair value on a recurring basis

The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis and indicate the level of the fair value hierarchy used to determine such fair values (in thousands):

Fair Value Measurements as of

June 30, 2025

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial assets:

 

  

 

  

 

  

 

  

Cash equivalents:

 

  

 

  

 

  

 

  

Money market funds

$

19,590

$

$

$

19,590

Short-term investments:

U.S. Treasury Notes

20,346

20,346

Total financial assets

$

39,936

$

$

$

39,936

Fair Value Measurements as of

December 31, 2024

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial assets:

 

  

 

  

 

  

 

  

Cash equivalents:

 

  

 

  

 

  

 

  

Money market funds

$

31,303

$

$

$

31,303

Total financial assets

$

31,303

$

$

$

31,303

Financial liabilities:

Convertible Notes

$

$

$

30,259

$

30,259

Total financial liabilities

$

$

$

30,259

$

30,259

The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis and indicate the level of the fair value hierarchy used to determine such fair values (in thousands):

Fair Value Measurements as of

December 31, 2024

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial assets:

 

  

 

  

 

  

 

  

Cash equivalents:

 

  

 

  

 

  

 

  

Money market funds

$

31,303

$

$

$

31,303

Total financial assets

$

31,303

$

$

$

31,303

Financial liabilities:

 

  

 

  

 

  

 

  

Convertible Notes

$

$

$

30,259

$

30,259

Total financial liabilities

$

$

$

30,259

$

30,259

Fair Value Measurements as of

December 31, 2023

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial assets:

 

  

 

  

 

  

 

  

Cash equivalents:

 

  

 

  

 

  

 

  

Money market funds

$

21,762

$

$

$

21,762

Total financial assets

$

21,762

$

$

$

21,762

Schedule of changes in fair value of level 3 convertible notes

The following table presents the changes in the fair value of the Level 3 Convertible Notes (in thousands):

    

Amounts

Balance as of December 31, 2024

$

30,259

Interest accrued during the three months ended March 31, 2025

558

Change in fair value of the Convertible Notes

 

4,942

Balance as of March 31, 2025

 

35,759

Interest accrued during the three months ended June 30, 2025 (1)

93

Balance immediately prior to the date of conversion

35,852

Change in fair value of the Convertible Notes

(12,752)

Conversion of the Convertible Notes

 

(23,100)

Balance as of June 30, 2025

$

(1)Includes interest accrued from April 1, 2025 until closing of the Merger.

The following table presents the changes in the fair value of the Level 3 Convertible Notes (in thousands):

    

Amounts

Balance as of December 31, 2023

$

Convertible Notes issuance

 

28,298

Accrued interest as of December 31, 2024

 

154

Change in fair value of the Convertible Notes

 

1,807

Balance as of December 31, 2024

$

30,259

Schedule of measurement inputs on valuation of convertible notes

As of December 31, 

2024

Time to Qualified/non-Qualified financing (in years)

 

0.25

Time to IPO (in years)

 

0.25

Time to reverse merger (in years)

 

0.33

Time to dissolution (in years)

 

n/a

Interest rate (risk-free)

 

4.37

%

Conversion discount rate

 

20.00

%

The following table presents the assumptions, estimates, and contractual features incorporated into the valuation of the Convertible Notes as of December 31, 2024:

    

Inputs

 

Time to Qualified/non-Qualified financing (in years)

 

0.25

Time to IPO (in years)

 

0.25

Time to reverse merger (in years)

 

0.33

Time to dissolution (in years)

 

n/a

Interest rate (risk-free)

 

4.37

%

Conversion discount rate

 

20.00

%