XML 29 R11.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value Measurement
12 Months Ended
Dec. 31, 2025
Fair Value Measurement [Abstract]  
Fair Value Measurement 4. Fair Value Measurement

The following table summarizes the Company’s financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy (in thousands):

December 31, 2025

Level 1

Level 2

Level 3

Total

Assets

Money market funds, included in cash equivalents

$

27,806 

$

$

$

27,806 

Money market funds, included in restricted cash, non-current

4,709 

4,709 

U.S. government securities

81,479 

81,479 

U.S. treasury bills

39,593 

39,593 

Corporate bonds/notes

57,571 

57,571 

Agency bonds/notes

25,151 

25,151 

Asset-backed securities

21,711 

21,711 

Commercial paper

9,870 

9,870 

Total

$

32,515 

$

235,375 

$

$

267,890 

December 31, 2024

Level 1

Level 2

Level 3

Total

Assets

Money market funds, included in cash equivalents

$

36,882 

$

$

$

36,882 

Total

$

36,882 

$

$

$

36,882 

Liabilities

Common stock warrant liability

$

$

$

20,835 

$

20,835 

Total

$

$

$

20,835 

$

20,835 

The following tables present a reconciliation of the Company’s financial liabilities measured at fair value as of December 31, 2025, 2024 and 2023 using significant unobservable inputs (Level 3) and the change in fair value (in thousands):

2022 Convertible Notes

Fair value as of January 1, 2023

$

56,066 

Change in fair value

5,120 

Derecognition of convertible notes upon conversion into redeemable convertible preferred stock

(61,186)

Fair value as of December 31, 2023

$

The 2022 Convertible Notes, which are not regularly traded, are classified as Level 3, since their values cannot be determined by using readily observable inputs or measures, such as market prices (see Note 9). The fair value of the 2022 Convertible Notes was estimated as the sum of its components (conversion features and the debt component) as of the issuance dates and as of the subsequent balance sheet dates. To value each of the conversion features, a “with and without” methodology was employed. The debt component was valued using a discounted cash flow method that measured the net present value of the principal and interest payments to be received by the holders of the 2022 Convertible Notes (excluding the conversion features) through the estimated maturity date.

Common Stock Warrant Liability

Fair value as of January 1, 2023

$

2,120 

Change in fair value

2,320 

Fair value as of December 31, 2023

4,440 

Change in fair value

16,395 

Fair value as of December 31, 2024

20,835 

Change in fair value

43,894 

Reclassification to common stock upon net exercise

(64,729)

Fair value as of December 31, 2025

$

In determining the fair value of the common stock warrant liability, the Company used the Black-Scholes option pricing model to estimate the fair value using unobservable inputs including the expected term, expected volatility, risk-free interest rate and dividend yield (see Note 12).

Term Loan Derivative Liability

Fair value as of January 1, 2023

$

5,061 

Change in fair value

(4,158)

Fair value as of December 31, 2023

$

903 

Change in fair value

222 

Derecognition in connection with debt refinancing

(1,125)

Fair value as of December 31, 2024

$

In determining the fair value of the term loan derivative liability, a two-step valuation approach was employed, which included a probability-weighted scenario valuation method, the Black-Scholes-Merton method, and the option pricing method, using unobservable inputs (see Note 13), which are classified as Level 3 within the fair value hierarchy, and then comparing the instrument’s value with and without the derivative features to estimate their combined fair value. The debt instrument is carried at amortized cost, which approximates its fair value.

Convertible Notes Derivative Liability

Fair value as of January 1, 2025

$

Recognition of derivative liability related to Convertible Notes

31,900 

Change in fair value

(7,311)

Derecognition upon conversion into common stock upon IPO

(24,589)

Fair value as of December 31, 2025

$

In determining the fair value of the convertible notes derivative liability, a two-step valuation approach was employed, which included a probability-weighted scenario valuation method, the Monte Carlo Simulation method, and the option pricing method, using unobservable inputs (see Note 13), which are classified as Level 3 within the

fair value hierarchy, and then comparing the instrument’s value with and without the derivative features to estimate their combined fair value. The debt instrument is carried at amortized cost, which approximates its fair value.