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

The Company’s fair value hierarchy for its financial instruments measured at fair value on a recurring basis as of June 30, 2025 and December 31, 2024, were as follows (in thousands):

 

 

Fair Value Measurements

 

As of June 30, 2025

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds (included in cash equivalents)

 

$

77,042

 

 

$

77,042

 

 

$

 

 

$

 

Total fair value of assets

 

$

77,042

 

 

$

77,042

 

 

$

 

 

$

 

 

 

Fair Value Measurements

 

As of December 31, 2024

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds (included in cash equivalents)

 

$

1,009

 

 

$

1,009

 

 

$

 

 

$

 

Total fair value of assets

 

$

1,009

 

 

$

1,009

 

 

$

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities (including $995 for a related party)

 

$

1,042

 

 

$

 

 

$

 

 

$

1,042

 

Tranche liability (including $331 for a related party)

 

 

365

 

 

 

 

 

 

 

 

 

365

 

Total fair value of liabilities

 

$

1,407

 

 

$

 

 

$

 

 

$

1,407

 

Summary of Estimated Fair Value

The following assumptions were used to determine the estimated fair value of the derivative liabilities related to the redemption features as of the issuance dates for the six months ended June 30, 2025:

 

 

At Issuance Date
(January 10, 2025)

Expected term (in years)

 

0.2 – 0.3

Probability of achievement

 

0.0% – 80.0%

Discount rate

 

8.50%

The following assumptions were used to determine the estimated fair value of the derivative liabilities related to the redemption features as of the issuance date and as of December 31, 2024:

 

 

Issuance Dates

 

December 31, 2024

Expected term (in years)

 

0.4 – 1.3

 

0.2 – 0.4

Probability of achievement

 

0.0% – 90.0%

 

0.0% – 80.0%

Discount rate

 

9.5% – 18.7%

 

9.0%

The significant assumptions were as follows as of December 31, 2024:

 

 

December 31, 2024

Expected term (in years)

 

0.2 - 0.4

Probability of achievement

 

0.0% - 80.0%

Discount rate

 

9.0%

 

Summary of Aggregate Fair Values of Outstanding Level 3 Financial Instruments

The following table provides a roll-forward of the aggregate fair values of the Company’s outstanding Level 3 financial instruments during the six months ended June 30, 2025 and 2024 (in thousands):

 

 

Derivative
liabilities

 

 

Tranche
liability

 

Balance as of December 31, 2023

 

$

 

 

$

 

Initial fair value at issuance

 

 

2,132

 

 

 

 

Change in fair value

 

 

(311

)

 

 

 

Balance as of June 30, 2024

 

$

1,821

 

 

$

 

 

 

 

 

 

 

 

Balance as of December 31, 2024

 

$

1,042

 

 

$

365

 

Initial fair value at issuance

 

 

187

 

 

 

 

Change in fair value

 

 

(1,229

)

 

 

(365

)

Balance as of June 30, 2025

 

$

 

 

$