XML 47 R32.htm IDEA: XBRL DOCUMENT v3.25.2
Term Loans (Tables)
6 Months Ended
Jun. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Future Principal Debt Payments on Term Loan Agreement

Future principal debt payments on the Trinity Term Loan Agreement as of June 30, 2025 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 six months ended June 30, 2025 (in thousands):

Trinity Term Loans

 

 

 

Beginning fair value balance as of January 1, 2025

 

$

43,942

 

Principal payments

 

 

 

Change in fair value reported in statements of operations

 

 

441

 

Change in fair value reported in comprehensive loss

 

 

(3,332

)

Ending fair value balance as of June 30, 2025

 

$

41,051

 

The following table reconciles the change in fair value of the Trinity Term Loans during the three months ended June 30, 2025 (in thousands):

Trinity Term Loans

 

 

 

Beginning fair value balance as of April 1, 2025

 

$

42,453

 

Principal payments

 

 

 

Change in fair value reported in statements of operations

 

 

185

 

Change in fair value reported in comprehensive loss

 

 

(1,587

)

Ending fair value balance as of June 30, 2025

 

$

41,051

 

The following table reconciles the change in fair value of the Success Fee liability during the six months ended June 30, 2025 (in thousands):

 

Success Fee

 

 

 

Beginning fair value balance as of January 1, 2025

 

$

930

 

Change in fair value of Success Fee

 

 

299

 

Ending fair value balance as of June 30, 2025

 

$

1,229

 

The following table reconciles the change in fair value of the Success Fee liability during the three months ended June 30, 2025 (in thousands):

Success Fee

 

 

 

Beginning fair value balance as of April 1, 2025

 

$

925

 

Change in fair value of Success Fee

 

 

304

 

Ending fair value balance as of June 30, 2025

 

$

1,229

 

On August 7, 2025, the Company entered into the New Trinity Term Loan Agreement (as defined below) and terminated the existing Trinity Term Loan Agreement, as described in more detail in Note 16.