XML 56 R24.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The Company’s financial assets and liabilities subject to fair value measurement on a recurring basis and the level of inputs used for such measurements were as follows (in thousands):
Fair value measurements at reporting date using
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
Significant Other
Observable
Inputs (Level 2)
Significant
Unobservable
Inputs
(Level 3)
Fair Value at
December 31,
2022
Assets included in:
Cash and cash equivalents
Money market securities$129,100 $— $— $129,100 
Marketable securities
Corporate debt securities— 45,762 — 45,762 
Asset-backed securities— 2,904 — 2,904 
U.S. treasury securities— 14,675 — 14,675 
Total fair value$129,100 $63,341 $— $192,441 

Fair value measurements at reporting date using
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
Significant Other
Observable
Inputs (Level 2)
Significant
Unobservable
Inputs
(Level 3)
Fair Value at
December 31,
2021
Assets included in:
Cash and cash equivalents
Money market securities$121,162 $— $— $121,162 
Marketable securities
Commercial paper— 47,939 — 47,939 
Corporate debt securities— 24,694 — 24,694 
Asset-backed securities— 19,143 — 19,143 
U.S. treasury securities— 11,918 — 11,918 
Total fair value$121,162 $103,694 $— $224,856 
Fair Value Measurement Inputs and Valuation Techniques
The following assumptions were used in the estimation of the fair value of the tranche liability as a forward contract as of each of the dates indicated:
June 17,
2021
December 31,
2020
Risk-free interest rate0.07%0.12%
Expected time to Milestone Closing (in years)0.81.3
Probability of achievement of Milestone Closing100%65%
The following assumptions were used in the estimation of the fair value of the warrant liability using the OPM backsolve method as of each of the dates indicated:
June 22,
2021
December 31,
2020
Risk-free interest rate0.25%0.13%
Expected term (in years)2.02.0
Expected volatility90%90%
Expected dividend yield0%0%
As of December 31, 2020, management, with the assistance of an independent third-party valuation firm, estimated the fair value of a share of common stock utilizing the following assumptions:
Risk-free interest rate0.13%
Expected time to liquidity event (in years)2.0
Expected volatility90%
Expected dividend yield0%
Summary of the Tranche Liability and Warrant Liability Measured at Fair Value using Level 3 Significant Unobservable Inputs
The following table provides a reconciliation of the tranche liability and warrant liability measured at fair value using Level 3 significant unobservable inputs (in thousands):
Series A-1 Preferred
Stock Warrant
Series B Tranche
Rights
Total
Balance, January 1, 2021$380 $5,033 $5,413 
Change in fair value5,000 76,157 81,157 
Settlement of tranche liability due to issuance of Milestone Shares— (81,190)(81,190)
Settlement of warrant liability upon exercise of warrant(5,380)— (5,380)
Balance, December 31, 2021$— $— $—