XML 38 R31.htm IDEA: XBRL DOCUMENT v3.25.2
Financial Instruments and Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2025
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Hierarchy for Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables present the Company’s fair value hierarchy for its assets and liabilities that are measured at fair value on a recurring basis:

 

 

 

Fair Value Measurements at

 

 

 

June 30, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

(in thousands)

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market fund

 

$

32,135

 

 

$

 

 

$

 

 

$

32,135

 

Restricted cash:

 

 

 

 

 

 

 

 

 

 

 

 

Money market fund

 

 

100

 

 

 

 

 

 

 

 

 

100

 

Short-term investments

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury bills

 

 

214,645

 

 

 

 

 

 

 

 

 

214,645

 

Long-term investments

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury notes

 

 

31,149

 

 

 

 

 

 

 

 

 

31,149

 

Total assets

 

$

278,029

 

 

$

 

 

$

 

 

$

278,029

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Series C warrant liabilities

 

$

 

 

$

 

 

$

 

 

$

 

Common B warrant liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

Fair Value Measurements at

 

 

 

December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

(in thousands)

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market fund

 

$

27,107

 

 

$

 

 

$

 

 

$

27,107

 

Restricted cash:

 

 

 

 

 

 

 

 

 

 

 

 

Money market fund

 

 

100

 

 

 

 

 

 

 

 

 

100

 

Short-term investments

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury bills

 

 

73,143

 

 

 

 

 

 

 

 

 

73,143

 

Total assets

 

$

100,350

 

 

$

 

 

$

 

 

$

100,350

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Series C warrant liabilities

 

$

 

 

$

 

 

$

9,935

 

 

$

9,935

 

Common B warrant liabilities

 

 

 

 

 

 

 

 

34,963

 

 

 

34,963

 

Total liabilities

 

$

 

 

$

 

 

$

44,898

 

 

$

44,898

 

Schedule of Assumptions used in Fair Value of Warrant Liabilities

The following table presents the assumptions used in the Black-Scholes option pricing model to determine the fair value of the preferred stock warrant liabilities as of December 31, 2024:

 

 

 

December 31,
2024

 

Fair value of Series C Preferred Stock

 

$

19.11

 

Strike price

 

$

0.02

 

Risk-free interest rate

 

 

4.39

%

Expected term (in years)

 

 

0.38

 

Expected volatility

 

 

65.00

%

Expected dividend yield

 

 

0

%

 

The following table presents the assumptions used in the Black-Scholes option pricing model to determine the fair value of the common stock warrant liabilities as of December 31, 2024:

 

 

 

December 31,
2024

 

Fair value of Class B common stock

 

$

13.08

 

Strike price

 

$

0.02

 

Risk-free interest rate

 

 

4.53

%

Expected term (in years)

 

 

8.70

 

Expected volatility

 

 

75.77

%

Expected dividend yield

 

 

0

%

Summary of Reconciliation of Level 3 Warrant Liabilities

A reconciliation of the Level 3 warrant liabilities is as follows:

 

 

 

Series C
Warrant
Liability

 

 

 

(in thousands)

 

Balance at December 31, 2024

 

$

9,935

 

Change in fair value

 

 

1,929

 

Net exercise and conversion into common stock upon closing of IPO

 

 

(11,864

)

Balance at June 30, 2025

 

$

 

 

 

 

Common B
Warrant
Liability

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

Balance at December 31, 2024

 

$

34,963

 

Change in fair value

 

 

10,521

 

Net exercise and conversion into common stock upon closing of IPO

 

 

(45,484

)

Balance at June 30, 2025

 

$