XML 31 R25.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on Recurring Basis

Assets and liabilities measured at fair value on a recurring basis include the following as of March 31, 2025, and December 31, 2024 (in thousands):

 

 

March 31, 2025

 

Assets:

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

Money market funds

$

9,345

 

 

 

 

 

 

 

 

$

9,345

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Derivative liability

$

 

 

 

 

 

 

106,662

 

 

$

106,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

Assets:

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

Money market funds

$

57,006

 

 

 

 

 

 

 

 

$

57,006

 

Schedule Of Assumptions Used To Value The Conversion Option Derivative Liability

The following table presents the assumptions used to value the conversion option derivative liability as of March 31, 2025:

 

 

 

 

 

 

 

March 31,

 

 

 

2025

 

Company's stock price

 

$

10.14

 

Risk-free interest rate

 

 

3.88

%

Expected term (years)

 

 

4.96

 

Volatility

 

 

63.25

%