XML 51 R33.htm IDEA: XBRL DOCUMENT v3.25.0.1
Term Loans (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Future Principal Debt Payments on Trinity Term Loan Agreement

Future principal debt payments on the Trinity Term Loan Agreement as of December 31, 2024 are as follows (in thousands):

 

Year Ending December 31,

 

 

 

2024

 

$

 

2025

 

 

 

2026

 

 

 

2027

 

 

18,709

 

2028

 

 

21,291

 

Total principal payments

 

$

40,000

 

Schedule of Reconcile of Change in Fair Value of Debt

The following table reconciles the change in fair value of the Trinity Term Loans during the years ended December 31, 2024 and 2023 (in thousands):

 

Trinity Term Loans

 

 

 

Beginning fair value balance at November 13, 2023

 

$

39,230

 

Principal payments

 

 

 

Change in fair value reported in statements of operations

 

 

1,278

 

Change in fair value reported in comprehensive loss

 

 

 

Ending fair value balance as of December 31, 2023

 

$

40,508

 

Principal payments

 

 

 

Change in fair value reported in statements of operations

 

 

(597

)

Change in fair value reported in comprehensive loss

 

 

4,031

 

Ending fair value balance as of December 31, 2024

 

$

43,942

 

The following table reconciles the change in fair value of the Success Fee liability during the years ended December 31, 2024 and 2023 (in thousands):

 

Success Fee

 

 

 

Beginning fair value balance at November 13, 2023

 

$

770

 

Change in fair value of Success Fee

 

 

30

 

Ending fair value balance as of December 31, 2023

 

$

800

 

Change in fair value of Success Fee

 

 

130

 

Ending fair value balance as of December 31, 2024

 

$

930