XML 62 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]  
Schedule of Financial Assets and Liabilities Measured at Fair Value

The following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring basis and indicate the level of the fair value hierarchy used to determine such fair values (in thousands):

 

 

 

Fair Value Measurements at
December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

321,047

 

 

$

 

 

$

 

 

$

321,047

 

U.S. treasury bills

 

 

4,173

 

 

 

 

 

 

 

 

 

4,173

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury bills

 

 

 

 

 

77,165

 

 

 

 

 

 

77,165

 

U.S. government agency bonds

 

 

 

 

 

67,394

 

 

 

 

 

 

67,394

 

 

$

325,220

 

 

$

144,559

 

 

$

 

 

$

469,779

 

 

 

 

Fair Value Measurements at
December 31, 2023

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

23,314

 

 

$

 

 

$

 

 

$

23,314

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury bills

 

 

 

 

 

45,864

 

 

 

 

 

 

45,864

 

U.S. government agency bonds

 

 

 

 

 

38,113

 

 

 

 

 

 

38,113

 

 

$

23,314

 

 

$

83,977

 

 

$

 

 

$

107,291

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock tranche right liability (Series B)

 

$

 

 

$

 

 

$

2,874

 

 

$

2,874

 

Schedule of Short-Term Investments

Short-term investments consisted of the following (in thousands):

 

 

 

December 31, 2024

 

 

 

Amortized
Cost

 

 

Gross Unrealized
Gains

 

 

Gross Unrealized
Losses

 

 

Fair
Value

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury bills

 

$

77,142

 

 

$

37

 

 

$

(14

)

 

$

77,165

 

U.S. government agency bonds

 

 

67,442

 

 

 

34

 

 

 

(82

)

 

 

67,394

 

Total short-term investments:

 

$

144,584

 

 

$

71

 

 

$

(96

)

 

$

144,559

 

 

 

 

December 31, 2023

 

 

 

Amortized
Cost

 

 

Gross Unrealized
Gains

 

 

Gross Unrealized
Losses

 

 

Fair
Value

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury bills

 

$

45,863

 

 

$

9

 

 

$

(8

)

 

$

45,864

 

U.S. government agency bonds

 

 

38,093

 

 

 

23

 

 

 

(3

)

 

 

38,113

 

Total short-term investments:

 

$

83,956

 

 

$

32

 

 

$

(11

)

 

$

83,977

 

 

Schedule of Contractual Maturities of Short-term Investments

The contractual maturities of the Company’s short-term investments in available-for-sale securities held were as follows (in thousands):

 

 

 

December 31,
2024

 

 

December 31, 2023

 

Due within one year

 

$

109,943

 

 

$

83,977

 

Due after one year through two years

 

 

34,616

 

 

 

 

Total available-for-sale securities

 

$

144,559

 

 

$

83,977

 

Schedule of Assumptions Used in Option-Pricing Model to Determine Fair Value of Series B Preferred Stock Tranche Right Liability

The following table presents, on a weighted-average basis, the assumptions used in the Black-Scholes option-pricing model to determine the fair value of stock options granted:

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

 

 

 

2024

 

 

2023

 

Per share fair value of common stock

 

 

 

 

 

$

7.12

 

 

$

4.52

 

Expected volatility

 

 

 

 

 

 

79.1

%

 

 

77.0

%

Expected dividends

 

 

 

 

 

 

0

%

 

 

0

%

Expected term (in years)

 

 

 

 

 

 

6.2

 

 

 

6.3

 

Risk-free rate

 

 

 

 

 

 

3.41

%

 

 

1.94

%

Roll-forward of Aggregate Fair Value of the Series A and Series B Preferred Stock Tranche Right Liabilities Using Level 3 Inputs

The following table presents a roll-forward of the aggregate fair value of the Series A and Series B preferred stock tranche right liabilities, for which fair value was determined using Level 3 inputs (in thousands):

 

 

 

Preferred Stock
Tranche Right Liability

 

 

 

Series A

 

 

Series B

 

 

 

 

 

 

 

 

 

 

 

 

Fair value at December 31, 2022

 

$

6,947

 

 

$

 

Fair value of Series B preferred stock tranche right liability at issuance

 

 

 

 

 

11,774

 

Change in fair value of preferred stock tranche right liabilities

 

 

(6,627

)

 

 

(8,900

)

Final settlement of Series A preferred stock tranche right liability

 

 

(320

)

 

 

 

Fair value at December 31, 2023

 

 

 

 

 

2,874

 

Change in fair value of Series B preferred stock tranche right liability

 

 

 

 

 

(2,859

)

Final settlement of Series B preferred stock tranche right liability

 

 

 

 

 

(15

)

Fair value at December 31, 2024

 

$

 

 

$

 

Series B Preferred Stock  
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]  
Schedule of Assumptions Used in Option-Pricing Model to Determine Fair Value of Series B Preferred Stock Tranche Right Liability

The following table presents the assumptions used in the option-pricing model to determine the fair value of the Series B preferred stock tranche right liability during the periods presented:

 

 

 

2023

 

 

 

 

June
(Issuance Date)

 

 

December 31,

 

 

Expected volatility

 

 

51.0

%

 

 

21.2

%

 

Expected dividends

 

 

0.0

%

 

 

0.0

%

 

Expected term (in years)

 

 

0.80

 

 

 

0.25

 

 

Risk-free rate

 

 

5.3

%

 

 

5.4

%