XML 57 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1
Risks and Fair Value (Tables)
12 Months Ended
Dec. 31, 2024
Risks and Fair Value  
Summary of Concentration of Credit Risk and of Significant Suppliers and Customers

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 

​

​

​

​

​

2024

    

2023

​

2022

​

Customer 1

​

44

%

​

49

%

​

44

%

Customer 2

​

23

​

​

25

​

​

25

​

Customer 3

​

10

​

​

11

​

​

17

​

​

​

​

​

​

​

​

​

​

​

​

As of

​

​

​

December 31, 

​

December 31, 

​

​

​

2024

​

2023

​

Customer 1

​

46

%

​

50

%

​

Customer 2

​

28

​

​

28

​

​

Customer 3

​

8

​

​

11

​

​

Schedule of change in fair value of derivative liabilities

​

​

​

​

​

​

​

​

​

​

​

Year Ended

​

December 31, 

​

2024

    

2023

​

2022

Change in the fair value of the Conversion Option Derivative Liability

$

2,598

​

$

(4,502)

​

$

13,841

Change in the fair value of Royalty Fee Derivative Liability

​

(857)

​

​

215

​

​

—

Barings Royalty Fee

​

(2,221)

​

​

(901)

​

​

—

Total

$

(480)

​

$

(5,188)

​

​

13,841

Schedule of assets and liabilities measured at fair Value on recurring basis

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurements as of

​

​

December 31, 2024 Using:

​

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

​

  

 

​

  

 

​

  

 

​

  

Cash equivalents:

 

​

  

 

​

  

 

​

  

 

​

  

Money market funds

​

$

378,112

​

$

—

​

$

—

​

$

378,112

​

​

​

​

​

​

​

​

​

​

​

​

​

Liability:

​

​

​

​

​

​

​

​

​

​

​

​

Derivative liability

​

$

—

​

$

—

​

$

13,246

​

$

13,246

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fair Value Measurements as of

​

​

December 31, 2023 Using:

​

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets:

 

​

  

 

​

  

 

​

  

 

​

  

Cash equivalents:

 

​

  

 

​

  

 

​

  

 

​

  

Money market funds

​

$

187,951

​

$

—

​

$

—

​

$

187,951

​

​

​

​

​

​

​

​

​

​

​

​

​

Liability:

​

 

  

​

 

  

​

 

  

​

 

  

Derivative liabilities

​

$

—

​

$

—

​

$

29,987

​

$

29,987

Royalty Fee Derivative Liability  
Risks and Fair Value  
Schedule of main inputs to valuing the Derivative Liability

​

​

​

​

​

​

​

​

​

​

​

As of

​

​

December 31, 

​

December 31, 

​

​

​

2024

​

2023

​

Revenue volatility

​

​

64.0

%

​

67.0

%

Revenue discount rate

​

​

16.0

%

​

15.8

%

Shares issuable in connection with conversion of Convertible Notes, if converted  
Risks and Fair Value  
Schedule of main inputs to valuing the Derivative Liability

​

​

​

​

​

​

​

​

As of

​

​

December 31, 

​

​

2023

Company's stock price

​

$

4.46

​

Volatility

​

​

88.4

%

Bond yield

​

​

20.8

%