XML 44 R34.htm IDEA: XBRL DOCUMENT v3.24.1
Investments and Fair Value Instruments (Tables)
12 Months Ended
Dec. 31, 2023
Investments And Fair Value Instruments [Abstract]  
Summary of Amortized Cost and Fair Value of Investment Securities Portfolio

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Unrealized
Gains

 

 

Unrealized
Losses

 

 

Estimated
Fair Value

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

4,925

 

 

$

—

 

 

$

—

 

 

$

4,925

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

Treasury bills

 

 

5,023

 

 

 

101

 

 

 

—

 

 

 

5,124

 

Total Assets at Fair Value

 

$

9,948

 

 

$

101

 

 

$

—

 

 

$

10,049

 

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Unrealized
Gains

 

 

Unrealized
Losses

 

 

Estimated
Fair Value

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

18,620

 

 

$

—

 

 

$

—

 

 

$

18,620

 

Total Assets at Fair Value

 

$

18,620

 

 

$

—

 

 

$

—

 

 

$

18,620

 

 

Summary of Fair Value of Investment Securities

The fair value of the investment securities at December 31, 2023 were as follows:

 

 

 

Fair Value Measurements at December 31, 2023

 

(Dollars in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

4,925

 

 

$

—

 

 

$

—

 

 

$

4,925

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

Treasury bills

 

 

5,124

 

 

 

—

 

 

 

—

 

 

 

5,124

 

Total Assets at Fair Value

 

$

10,049

 

 

$

—

 

 

$

—

 

 

$

10,049

 

 

The fair value of the investment securities at December 31, 2022 were as follows:

 

 

 

Fair Value Measurements at December 31, 2022

 

(Dollars in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

18,620

 

 

$

—

 

 

$

—

 

 

$

18,620

 

Total Assets at Fair Value

 

$

18,620

 

 

$

—

 

 

$

—

 

 

$

18,620

 

Summary of Preferred Investment Option Liabilities Measured and Recorded on Recurring Basis using Black-Scholes Model

The preferred investment option liabilities were measured and recorded on a recurring basis using the Black-Scholes Model with the following assumptions at December 31, 2023 and 2022:

 

 

 

March 2023 Options - Series A &
March 2023 Placement Agent Options

 

 

March 2023 Options - Series B

 

 

August 2022 Options & August 2022 Placement Agent Options

 

 

 

December 31,
2023

 

 

December 31,
2022

 

 

December 31,
2023

 

 

December 31,
2022

 

 

December 31,
2023

 

 

December 31,
2022

 

Remaining term (in years)

 

 

4.16

 

 

 

—

 

 

 

0.61

 

 

 

—

 

 

 

3.67

 

 

 

4.67

 

Expected volatility

 

 

91.7

%

 

 

—

 

 

 

78.7

%

 

 

—

 

 

 

90.5

%

 

 

106.2

%

Risk-free interest rate

 

 

3.9

%

 

 

—

 

 

 

5.2

%

 

 

—

 

 

 

4.0

%

 

 

4.0

%

Expected dividend yield

 

 

0

%

 

 

—

 

 

 

0

%

 

 

—

 

 

 

0

%

 

 

0

%

 

Summary of Changes in Fair Value and Other Adjustments of Liabilities

The following table sets forth the establishment of the Company’s Level 3 liabilities, as well as a summary of the changes in the fair value and other adjustments (in thousands):

 

(Dollars in thousands)

 

March 2023
Options - Series A

 

 

March 2023
Options - Series B

 

 

March 2023 Placement Agent Options

 

 

August 2022
Options

 

 

August 2022
Placement Agent Options

 

 

Contingent
Liabilities

 

 

Total

 

Balance as of December 31, 2022

 

$

—

 

 

$

—

 

 

$

—

 

 

$

767

 

 

$

39

 

 

$

2,000

 

 

$

2,806

 

Initial recognition

 

 

4,324

 

 

 

2,274

 

 

 

212

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

6,810

 

Change in fair value and
   other adjustments

 

 

(3,316

)

 

 

(2,233

)

 

 

(166

)

 

 

(608

)

 

 

(36

)

 

 

—

 

 

 

(6,359

)

Balance as of December 31, 2023

 

$

1,008

 

 

$

41

 

 

$

46

 

 

$

159

 

 

$

3

 

 

$

2,000

 

 

$

3,257