XML 49 R31.htm IDEA: XBRL DOCUMENT v3.25.3
Term Loans (Tables)
9 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
Schedule of Future Principal Debt Payments on Term Loan Agreement

Future principal debt payments on the 2025 Trinity Term Loan Agreement as of September 30, 2025 are as follows (in thousands):

Year Ending December 31,

 

 

 

2025

 

$

 

2026

 

 

 

2027

 

 

 

2028

 

 

 

2029

 

 

11,969

 

2030

 

 

38,031

 

Total principal payments

 

$

50,000

 

Schedule of Reconcile of Change in Fair Value of Debt

The following table reconciles the change in fair value of the 2023 Trinity Term Loans and 2025 Trinity Term Loans, (the “Trinity Term Loans”), during the nine months ended September 30, 2025 (in thousands):

Trinity Term Loans

 

 

 

Beginning fair value balance as of January 1, 2025

 

$

43,942

 

Repayment of 2023 Term Loan

 

 

(40,612

)

Beginning fair value balance of 2025 Trinity Term Loan on August 7, 2025

 

 

49,783

 

Change in fair value reported in statements of operations

 

 

627

 

Change in fair value reported in comprehensive loss

 

 

(2,888

)

Ending fair value balance as of September 30, 2025

 

$

50,852

 

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

Trinity Term Loans

 

 

 

Beginning fair value balance as of July 1, 2025

 

$

41,051

 

Repayment of 2023 Term Loan

 

 

(40,612

)

Beginning fair value balance of 2025 Trinity Term Loan on August 7, 2025

 

 

49,783

 

Change in fair value reported in statements of operations

 

 

186

 

Change in fair value reported in comprehensive loss

 

 

444

 

Ending fair value balance as of September 30, 2025

 

$

50,852

 

The following table reconciles the change in fair value of the Success Fees liability during the nine months ended September 30, 2025 (in thousands):

 

Success Fees

 

 

 

Beginning fair value balance as of January 1, 2025

 

$

930

 

Beginning fair value balance of 2025 Success Fee on August 7, 2025

 

 

217

 

Change in fair value of Success Fees

 

 

372

 

Ending fair value balance as of September 30, 2025

 

$

1,519

 

 

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

Success Fees

 

 

 

Beginning fair value balance as of July 1, 2025

 

$

1,229

 

Beginning fair value balance of 2025 Success Fee on August 7, 2025

 

 

217

 

Change in fair value of Success Fees

 

 

73

 

Ending fair value balance as of September 30, 2025

 

$

1,519