XML 71 R28.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Fair Value of Financial Instruments, Assets and Liabilities The following tables set forth the fair value of the Company’s financial instruments by level within the fair value hierarchy:

 

 

 

As of December 31, 2022

 

(in thousands)

 

Fair
value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

105,303

 

 

$

105,303

 

 

$

 

 

$

 

Marketable securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury bills and notes

 

 

228,144

 

 

 

 

 

 

228,144

 

 

 

 

U.S. agency securities

 

 

211,252

 

 

 

 

 

 

211,252

 

 

 

 

Total assets

 

$

544,699

 

 

$

105,303

 

 

$

439,396

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Success payment liability

 

 

2,885

 

 

 

 

 

 

 

 

 

2,885

 

Total liabilities

 

$

2,885

 

 

$

 

 

$

 

 

$

2,885

 

 

 

 

As of December 31, 2021

 

(in thousands)

 

Fair
value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

58,127

 

 

$

58,127

 

 

$

 

 

$

 

Marketable securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury bills and notes

 

 

277,341

 

 

 

 

 

 

277,341

 

 

 

 

U.S. agency securities

 

 

18,771

 

 

 

 

 

 

18,771

 

 

 

 

Total assets

 

$

354,239

 

 

$

58,127

 

 

$

296,112

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Success payment liability

 

$

4,371

 

 

$

 

 

$

 

 

$

4,371

 

Total liabilities

 

$

4,371

 

 

$

 

 

$

 

 

$

4,371

 

 

Schedule of Fair Value Liabilities Measured on Recurring Basis

The primary inputs used in valuing the success payments liability associated with the Company’s realization of a certain valuation threshold through either a sale of the Company’s preferred stock, an initial public offering, or a company sale at December 31, 2022, 2021 and 2020, were as follows:

 

 

 

At
December 31,
2022

 

 

At
December 31,
2021

 

 

At
December 31,
2020

 

Fair value of common stock (per share)

 

$

19.35

 

 

$

36.87

 

 

$

8.24

 

Equity volatility

 

 

84

%

 

 

77

%

 

 

105

%

Cumulative probability of triggering event

 

n/a

 

 

n/a

 

 

 

70

%

Expected term (in years)

 

n/a

 

 

n/a

 

 

 

0.50

 

Schedule of Reconciliation of Changes in Fair Value of Financial Instruments

The reconciliation of changes in the fair value of financial instruments based on Level 3 inputs were as follows:

 

(in thousands)

 

Antidilution
rights
liability

 

 

Success
payment
liability

 

 

Total

 

Balance at December 31, 2020

 

$

6,916

 

 

$

2,806

 

 

$

9,722

 

Issuance of Series A Preferred

 

 

(32,490

)

 

 

 

 

 

(32,490

)

Issuance of common stock

 

 

 

 

 

(6,250

)

 

 

(6,250

)

Change in fair value

 

 

25,574

 

 

 

7,815

 

 

 

33,389

 

Balance at December 31, 2021

 

$

 

 

$

4,371

 

 

$

4,371

 

Change in fair value

 

 

 

 

 

(1,486

)

 

 

(1,486

)

Balance at December 31, 2022

 

$

 

 

$

2,885

 

 

$

2,885