XML 63 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value Measurements (Tables)
6 Months Ended 9 Months Ended
Dec. 31, 2024
Sep. 30, 2025
Fair Value Disclosures [Abstract]    
Schedule of Fair Value Instruments
The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis as of December 31, 2024 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine the fair value (in thousands):
 
    
December 31, 2024
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Assets
           
Money market fund
   $ 65,000      $ —       $ —       $ 65,000  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total assets
   $ 65,000      $ —       $ —       $ 65,000  
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities
           
Convertible notes payable, noncurrent
   $ —       $ —       $ 107,600      $ 107,600  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total liabilities
   $ —       $ —       $ 107,600      $ 107,600  
  
 
 
    
 
 
    
 
 
    
 
 
 
The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis as of September 30, 2025 and December 31, 2024 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine the fair value (in thousands):
 
    
September 30, 2025
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Cash equivalents:
        
Money market funds
   $ 35,468      $ —       $ —       $ 35,468  
U.S. treasury securities
     —         4,985        —         4,985  
Commercial paper
     —         2,982        —         2,982  
Corporate debt securities
     5,509        —         —         5,509  
Current investments:
        
U.S. treasury securities
     —         54,677        —         54,677  
U.S. government-sponsored agency securities
     4,032        3,367        —         7,399  
Commercial paper
     —         5,878        —         5,878  
Corporate debt securities
     77,824        3,021        —         80,845  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 122,833      $ 74,910      $ —       $ 197,743  
  
 
 
    
 
 
    
 
 
    
 
 
 
    
December 31, 2024
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Assets:
     
Money market funds
   $ 65,000      $ —       $ —       $ 65,000  
Total assets
   $ 65,000      $ —       $ —       $ 65,000  
Liabilities
     
Convertible Notes payable, noncurrent
   $ —       $ —       $ 107,600      $ 107,600  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total liabilities
   $ —       $ —       $ 107,600      $ 107,600  
  
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Changes in The Fair Value of Level 3
The following table presents the changes in the fair value of the Level 3 Convertible notes payable (in thousands):
 
    
Amounts
 
Balance as of June 18, 2024
   $ —   
Convertible notes payable issuance
     95,000  
Change in fair value of Convertible notes payable
     12,600  
  
 
 
 
Balance as of December 31, 2024
   $ 107,600  
  
 
 
 
The following table presents the changes in the fair value of the Level 3 Convertible Notes payable (in thousands):
 
    
Amounts
 
Balance as of December 31, 2024
     107,600  
Change in fair value of Convertible Notes payable
     21,584  
Conversion of convertible notes into common stock and
pre-funded
warrants upon the Closing
     (129,184
  
 
 
 
Balance as of September 30, 2025
   $ —   
  
 
 
 
Schedule of Assumptions Related to The Change in Fair Value The fo
llow
ing table presents the significant assumptions related to the change in fair value for the period ending December 31, 2024:
 
Time from convertible notes issuance to Next Equity Financing (in years)
    
0.58 - 0.77
 
Probability of Next Equity Financing
     70.0
Time from convertible notes issuance to Next Equity Financing / prior to trade sale (in years)
     0.75 - 0.93  
Probability of Next Equity Financing / prior to trade sale
     30.0
Interest rate
     12.0
Discount rate
     64.7
The following table presents the significant assumptions related to the change in fair value for the period ending December 31, 2024:
 
Time from Convertible Notes issuance to Next Equity Financing (in years)
    
0.58 - 0.77
 
Probability of Next Equity Financing
     90.0
Time from Convertible Notes issuance to Next Equity Financing / prior to trade sale (in years)
     0.75 - 0.93  
Probability of Next Equity Financing / prior to trade sale
     10.0
Interest rate
     12.0
Discount rate
     67.0