XML 44 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]  
Summary of Financial assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables summarize the Company’s financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy:

 

 

 

December 31, 2024

 

 

 

Adjusted Cost

 

 

Unrealized Gain

 

 

Unrealized Losses

 

 

Fair Value

 

 

Cash and Cash Equivalent

 

 

Marketable Securities

 

 

 

(in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

14,237

 

 

$

 

 

$

 

 

$

14,237

 

 

$

14,237

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

 

10,645

 

 

 

 

 

 

 

 

 

10,645

 

 

 

10,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. agency securities

 

 

17,492

 

 

 

14

 

 

 

(2

)

 

 

17,504

 

 

 

 

 

 

17,504

 

U.S. Treasury securities

 

 

10,957

 

 

 

6

 

 

 

 

 

 

10,963

 

 

 

2,000

 

 

 

8,963

 

Commercial paper

 

 

12,711

 

 

 

9

 

 

 

(4

)

 

 

12,716

 

 

 

1,982

 

 

 

10,734

 

Corporate bonds

 

 

45,918

 

 

 

31

 

 

 

(7

)

 

 

45,942

 

 

 

 

 

 

45,942

 

Subtotal

 

 

87,078

 

 

 

60

 

 

 

(13

)

 

 

87,125

 

 

 

3,982

 

 

 

83,143

 

Total assets

 

$

111,960

 

 

$

60

 

 

$

(13

)

 

$

112,007

 

 

$

28,864

 

 

$

83,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities

 

 

 

 

 

 

 

 

 

 

 

8,258

 

 

 

 

 

 

 

Total liabilities

 

$

 

 

$

 

 

$

 

 

$

8,258

 

 

$

 

 

$

 

 

 

December 31, 2023

 

 

 

Adjusted Cost

 

 

Unrealized Gain

 

 

Unrealized Losses

 

 

Fair Value

 

 

Cash and Cash Equivalent

 

 

Marketable Securities

 

 

 

(in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

21,799

 

 

$

 

 

$

 

 

$

21,799

 

 

$

21,799

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

 

6,266

 

 

 

 

 

 

 

 

 

6,266

 

 

 

6,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government securities

 

 

35,962

 

 

 

8

 

 

 

(97

)

 

 

35,873

 

 

 

 

 

 

35,873

 

U.S. Treasury securities

 

 

18,323

 

 

 

1

 

 

 

(14

)

 

 

18,310

 

 

 

10,482

 

 

 

7,828

 

Commercial paper

 

 

38,491

 

 

 

25

 

 

 

(16

)

 

 

38,500

 

 

 

 

 

 

38,500

 

Corporate bonds

 

 

100,274

 

 

 

136

 

 

 

(130

)

 

 

100,280

 

 

 

 

 

 

100,280

 

Subtotal

 

 

193,050

 

 

 

170

 

 

 

(257

)

 

 

192,963

 

 

 

10,482

 

 

 

182,481

 

Total assets

 

$

221,115

 

 

$

170

 

 

$

(257

)

 

$

221,028

 

 

$

38,547

 

 

$

182,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities

 

 

 

 

 

 

 

 

 

 

 

6,772

 

 

 

 

 

 

 

Total liabilities

 

$

 

 

$

 

 

$

 

 

$

6,772

 

 

$

 

 

$

 

Summary of Changes in Fair Value of Level 3 Financial Instruments

The following table presents a summary of the changes in the fair value of the Company’s Level 3 financial instruments (in thousands):

 

 

 

December 31, 2024

 

 

December 31, 2023

 

Fair value, beginning balance

 

$

6,772

 

 

$

90

 

Fair value at issuance of Series A warrants

 

 

 

 

 

6,450

 

Change in the fair value of Series A warrants included in other income
   (expense), net

 

 

1,500

 

 

 

300

 

Change in the fair value of private placement warrants included
   in other income (expense), net

 

 

(14

)

 

 

(68

)

Fair value, closing balance

 

$

8,258

 

 

$

6,772

 

Schedule of Black-Scholes Option Pricing Model For Private Warrants

The key inputs into the Black-Scholes option pricing model for the private warrants were as follows for the relevant periods:

 

 

 

December 31, 2024

 

 

December 31, 2023

 

Expected term (years)

 

 

1.2

 

 

 

2.2

 

Expected volatility

 

 

90.0

%

 

 

94.1

%

Risk-free interest rate

 

 

4.21

%

 

 

4.23

%

Dividend yield

 

 

0

%

 

 

0

%

Exercise Price

 

$

57.50

 

 

$

57.50

 

Warrant And Series A [Member]  
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]  
Schedule of Black-Scholes Option Pricing Model For Private Warrants

The key inputs into the Black-Scholes option pricing model for the Series A warrants were as follows for the relevant periods:

 

 

 

December 31, 2024

 

 

December 31, 2023

 

Expected term (years)

 

 

3.0

 

 

 

4.0

 

Expected volatility

 

 

90.0

%

 

 

87.2

%

Risk-free interest rate

 

 

4.23

%

 

 

3.89

%

Dividend yield

 

 

0

%

 

 

0

%

Exercise Price

 

$

5.00

 

 

$

5.00