XML 77 R34.htm IDEA: XBRL DOCUMENT v3.25.4
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2025
FAIR VALUE OF FINANCIAL INSTRUMENTS  
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, 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):

 

 

 

December 31, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

    Money market funds

 

$

87,989

 

 

$

 

 

$

 

 

$

87,989

 

Current investments:

 

 

 

 

 

 

 

 

 

 

 

 

    U.S. treasury securities

 

 

 

 

 

54,927

 

 

 

 

 

 

54,927

 

    U.S. government-sponsored agency securities

 

 

14,024

 

 

 

47,290

 

 

 

 

 

 

61,314

 

    Commercial paper

 

 

 

 

 

8,907

 

 

 

 

 

 

8,907

 

    Corporate debt securities

 

 

109,075

 

 

 

13,497

 

 

 

 

 

 

122,572

 

Total

 

$

211,088

 

 

$

124,621

 

 

$

 

 

$

335,709

 

 

 

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

 

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

 

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 December 31, 2025

 

$

 

Schedule of Assumptions Related to The Change in Fair Value The following table presents the significant assumptions related to the change in fair value for the year ended 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

%