XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2025
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets Measured at Fair Value on Recurring Basis and Level of Inputs used in such Measurements

The following tables show the Company’s financial assets measured at fair value on a recurring basis and the level of inputs used in such measurements as of September 30, 2025 and December 31, 2024 (in thousands):

 

 

September 30, 2025

 

 

Adjusted Cost

 

 

Unrealized Gains

 

 

Unrealized Losses

 

 

Fair Value

 

 

Fair Value Level

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

2,552

 

 

$

 

 

$

 

 

$

2,552

 

 

 

Money market funds

 

 

14,118

 

 

 

 

 

 

 

 

 

14,118

 

 

Level 1

Commercial paper

 

 

33,308

 

 

 

 

 

 

(5

)

 

 

33,303

 

 

Level 2

Total cash and cash equivalents

 

 

49,978

 

 

 

 

 

 

(5

)

 

 

49,973

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

15,420

 

 

 

1

 

 

 

(2

)

 

 

15,419

 

 

Level 2

U.S. agency securities

 

 

919

 

 

 

 

 

 

 

 

 

919

 

 

Level 2

U.S. government securities

 

 

84,136

 

 

 

72

 

 

 

(4

)

 

 

84,204

 

 

Level 2

Total short-term investments

 

 

100,475

 

 

 

73

 

 

 

(6

)

 

 

100,542

 

 

 

Total assets measured at fair value

 

$

150,453

 

 

$

73

 

 

$

(11

)

 

$

150,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

Adjusted Cost

 

 

Unrealized Gains

 

 

Unrealized Losses

 

 

Fair Value

 

 

Fair Value Level

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

1,152

 

 

$

 

 

$

 

 

$

1,152

 

 

 

Money market funds

 

 

44,524

 

 

 

 

 

 

 

 

 

44,524

 

 

Level 1

Commercial paper

 

 

39,291

 

 

 

 

 

 

(6

)

 

 

39,285

 

 

Level 2

U.S. agency securities

 

 

6,453

 

 

 

1

 

 

 

 

 

 

6,454

 

 

Level 2

Total cash and cash equivalents

 

 

91,420

 

 

 

1

 

 

 

(6

)

 

 

91,415

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

8,697

 

 

 

1

 

 

 

(1

)

 

 

8,697

 

 

Level 2

Corporate debt securities

 

 

498

 

 

 

 

 

 

 

 

 

498

 

 

Level 2

U.S. agency securities

 

 

2,330

 

 

 

 

 

 

 

 

 

2,330

 

 

Level 2

U.S. government securities

 

 

82,042

 

 

 

33

 

 

 

(6

)

 

 

82,069

 

 

Level 2

Total short-term investments

 

 

93,567

 

 

 

34

 

 

 

(7

)

 

 

93,594

 

 

 

Total assets measured at fair value

 

$

184,987

 

 

$

35

 

 

$

(13

)

 

$

185,009

 

 

 

Amortized Costs and Fair Value of Marketable Debt Securities by Contractual Maturity

The amortized costs and fair value of marketable debt securities (excluding cash and money market funds) by contractual maturity, at September 30, 2025 are as follows (in thousands):

 

 

September 30, 2025

 

 

 

Amortized Cost

 

 

Fair Value

 

Less than 1 year

 

$

124,825

 

 

$

124,883

 

1 to 5 years

 

 

8,958

 

 

 

8,962

 

Total

 

$

133,783

 

 

$

133,845

 

Schedule of Risk-free Interest Rate Based on U.S. Treasury Yield Curve Over Expected Term of Warrants Assumptions used are listed below, which are Level 3 fair value inputs. Expected term was equal to the then-remaining contractual periods of each of the two warrants. Expected volatility was based on the Company's actual historical volatility over the expected terms of the warrants. The risk-free interest rate was based on the U.S. Treasury yield curve over the expected terms of the warrants. Refer to Note 8. Related Party Transactions for further information about the warrants issued to Tempus.

 

 

August 16, 2024
Exercise Date

 

 

As of June 30, 2024

 

 

As of March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

Expected term (in years)

 

 

-

 

 

0.50 - 1.50

 

 

0.75 - 1.75

 

Volatility

 

 

-

 

 

79.67% - 99.80%

 

 

103.9 - 106.3%

 

Risk-free interest rate

 

 

-

 

 

4.90% - 5.33%

 

 

4.70 - 5.21%

 

Dividend yield

 

 

-

 

 

%

 

 

%

 

Total fair value of Tempus Warrants (in thousands)

 

$

28,302

 

 

$

2,288

 

 

$

5,262

 

Schedule of the Changes in the Fair Value of the Companies Level 3 Financial Instruments

The following table sets forth a summary of the changes in fair value of the Tempus Warrants, which are classified as Level 3 financial instruments (in thousands):

Warrant Liabilities

 

Three months ended
September 30, 2024

 

 

Nine months ended
September 30, 2024

 

Beginning balance

 

$

2,288

 

 

$

10,027

 

Change in fair value—recognized as loss within Other income (expense), net in the consolidated statements of operations

 

 

26,014

 

 

 

18,275

 

Derecognition of warrant liabilities due to exercise in full

 

 

(28,302

)

 

 

(28,302

)

Ending balance

 

$

-

 

 

$

-