XML 46 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Marketable Securities and Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Investment Securities Classified as Available-for-sale The Company’s investments in marketable securities at March 31, 2025 and December 31, 2024 is as follows:
March 31, 2025
(in thousands)Amortized CostGross Unrealized GainsGross Unrealized LossesFair Value
Cash equivalents: 
U.S. Treasury Bills$15,995 $— $— $15,995 

December 31, 2024
(in thousands)Amortized CostGross Unrealized GainsGross Unrealized LossesFair Value
Cash equivalents: 
U.S. Treasury Bills$38,657 $$— $38,662 

The contractual maturities of the Company's investments in cash equivalents and marketable securities as of March 31, 2025 and December 31, 2024 is as follows:
March 31, 2025 (in thousands)
Due in One Year or LessDue After One Year through Five YearsDue After Five YearsTotal
Cash equivalents:
U.S. Treasury Bills$15,995 $— $— $15,995 
December 31, 2024 (in thousands)
Due in One Year or LessDue After One Year through Five YearsDue After Five YearsTotal
Cash equivalents:
U.S. Treasury Bills$38,662 $— $— $38,662 
Schedule of Carrying Amounts of Financial Instruments The following table presents the carrying amounts of the Company’s recurring and non-recurring fair value measurements at March 31, 2025 and December 31, 2024:
March 31, 2025
(in thousands)Total Level 1Level 2Level 3
Financial assets: 
Cash equivalents$15,995 $— $15,995 — 
Financial liabilities:
Derivative warrant liabilities$59 $— $59 $— 
Conversion option derivative liabilities3,694 — — 3,694 
There were no transfers between levels for the three months ended March 31, 2025 and twelve months ended December 31, 2024.
December 31, 2024
(in thousands)TotalLevel 1Level 2Level 3
Financial assets: 
Cash equivalents$38,662 $— $38,662 $— 
Financial liabilities:
Derivative warrant liabilities$17 $— $17 $— 
Conversion option derivative liabilities385 — — 385 
Schedule of Changes in Fair Value of Level 3 Warrant Liabilities
The following table presents information about the Company’s financial liabilities that are measured at fair value on a recurring basis at March 31, 2025:
(in thousands)Conversion Option Derivative Liabilities
Balance at December 31, 20233,082 
Decrease in fair value included in other expense(2,697)
Balance at December 31, 2024$385 
Change in fair value included in other expense3,309 
Balance at March 31, 2025$3,694 
Schedule of Assumptions used in the Valuation of Derivative Liabilities A summary of the level 3 fair value measurements inputs used in the valuations is as follows:
March 31, 2025
Convertible Note Warrant Derivative LiabilityConversion Option Derivative Liabilities
Unit price$1.14$1.14
Term (in years)2.362.36
Volatility120.00 %120.00 %
Risk-free rate3.89 %3.89 %
Dividend yield— — 
Cost of equity— — 
December 31, 2024
Convertible Note Warrant Derivative LiabilityConversion Option Derivative Liability
Unit price$0.31$0.31
Term (in years)2.602.60
Volatility112.80 %112.80 %
Risk-free rate4.20 %4.20 %
Dividend yield— — 
Cost of equity— —