XML 42 R31.htm IDEA: XBRL DOCUMENT v3.24.3
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 1Level 2Level 3Total
Financial Assets
Money market funds$150,648 $— $— $150,648 
U.S. government treasury securities32,843 — — 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 1Level 2Level 3Total
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$106.2 
Change in fair value83.5 
Issuance of Series A Preferred Stock on July 7, 2023(189.7)
Ending balance as of December 31, 2023$— 
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 issuance29,500 
Changes in the fair value of the CVR liability since issuance18,986 
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 dates2/28/24 - 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%