XML 54 R35.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Measured at Fair Value on Recurring Basis The following tables sets forth the fair value of the Company’s financial assets and liabilities at fair value on a recurring basis based on the three-tier fair
value
hierarchy (in thousands):
 
    
December 31, 2023
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Financial Assets
           
Money market funds
   $ 150,648      $ —       $ —       $ 150,648  
U.S. government treasury securities
     32,843        —         —         32,843  
U.S. government agency securities
     —         16,257        —         16,257  
Commercial paper
     —         104,141        —         104,141  
Corporate bonds
     —         33,064        —         33,064  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total financial assets
   $ 183,491      $ 153,462      $ —       $ 336,953  
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities:
           
CVR liability
   $ —       $ —       $ 42,700      $ 42,700  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total liabilities
   $ —       $ —       $ 42,700      $ 42,700  
  
 
 
    
 
 
    
 
 
    
 
 
 
 
    
December 31, 2022
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Financial Assets
                      
Money market funds
   $ 15,250      $ —       $ —       $ 15,250  
Commercial paper
     —         23,641        —         23,641  
U.S. government agency securities
     —         4,230           4,230  
Corporate bonds
     —         3,732        —         3,732  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total financial assets
   $  15,250      $  31,603      $ —       $  46,853  
  
 
 
    
 
 
    
 
 
    
 
 
 
Changes in Derivative Liabilities
The following table presents changes in the forward contract liability for the periods presented (in millions):
 
    
Forward Contract
Liability
 
Beginning balance as of June 22, 2023
   $ 106.2  
Change in fair value
     83.5  
Issuance of Series A Preferred Stock on July 7, 2023
     (189.7
  
 
 
 
Ending balance as of December 31, 2023
   $ —   
  
 
 
 
The following table presents changes in the CVR liability for the periods presented (in thousands):
 
    
CVR Liability
 
Beginning balance as of December 31, 2022
   $ —   
Fair value at CVR issuance
     29,500  
Changes in the fair value of the CVR liability since issuance
     18,986  
Payments
     (5,786
  
 
 
 
Ending Balance as of December 31, 2023
   $ 42,700  
  
 
 
 
Significant Inputs used to Estimate the Fair Value of Derivative Liabilities The significant inputs used to estimate the fair value of the CVR liability were as follows:
 
    
December 31, 2023
Estimated cash flow dates
  
2/28/24 - 06/22/26
Estimated probability of success
   39% - 100%
Estimated reimbursement rate compared to reimbursement target
   81% - 100%
Risk-adjusted discount rates
   5.91% - 6.32%