XML 59 R35.htm IDEA: XBRL DOCUMENT v3.25.4
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis The following tables set 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, 2025
 Level 1Level 2Level 3Total
Financial Assets
Money market funds$74,004 $— $— $74,004 
U.S. government treasury securities266,064 — — 266,064 
U.S. government agency securities— 119,590 — 119,590 
Commercial paper— 194,355 — 194,355 
Corporate bonds— 100,790 — 100,790 
Total financial assets$340,068 $414,735 $— $754,803 
Liabilities:
CVR liability$— $— $26,680 $26,680 
Total liabilities$— $— $26,680 $26,680 
December 31, 2024
Level 1Level 2Level 3Total
Financial Assets
Money market funds$65,902 $— $— $65,902 
U.S. government treasury securities227,244 — — 227,244 
U.S. government agency securities— 86,681 — 86,681 
Commercial paper— 165,130 — 165,130 
Corporate bonds— 56,448 — 56,448 
Total financial assets$293,146 $308,259 $— $601,405 
Liabilities:
CVR liability$— $— $61,700 $61,700 
Total liabilities$— $— $61,700 $61,700 
Schedule of 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, 2024$61,700 
Changes in the fair value of the CVR liability (29,769)
Payments(5,251)
Ending Balance as of December 31, 2025$26,680 
Schedule of 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, 2025
Estimated cash flow dates05/15/26 - 08/15/29
Estimated probability of success
0% - 72%
Estimated reimbursement rate compared to reimbursement target
45% - 55%
Risk-adjusted discount rates
9.85% - 9.97%