XML 39 R27.htm IDEA: XBRL DOCUMENT
v3.25.1

Fair Value Measurement (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Fair Value Disclosures [Abstract] |
Schedule of Fair Value Financial Assets Measured on a Recurring Basis | The following tables present the Company’s fair value hierarchy for its financial assets and liabilities measured at fair value on a recurring basis as of March 31, 2025 and December 31, 2024:
| March 31, 2025
(in thousands) | (Level 1) |  | (Level 2) |  | (Level 3) |  | Total
Assets: |  |  |  |  |  |  |
Money market funds (1) | $ | 8,612 |  |  | $ | — |  |  | $ | — |  |  | $ | 8,612 |
U.S. Treasuries | 3,973 |  |  | — |  |  | — |  |  | 3,973 |
Total assets | $ | 12,585 |  |  | $ | — |  |  | $ | — |  |  | $ | 12,585 |
Liabilities: |  |  |  |  |  |  |
Debt derivative liabilities | $ | — |  |  | $ | — |  |  | $ | 2,558 |  |  | $ | 2,558 |
Total liabilities | $ | — |  |  | $ | — |  |  | $ | 2,558 |  |  | $ | 2,558 |
(1) Money market funds are included in Cash and cash equivalents on the Condensed Consolidated Balance Sheet.
| December 31, 2024
(in thousands) | (Level 1) |  | (Level 2) |  | (Level 3) |  | Total
Assets: |  |  |  |  |  |  |
Money market funds (1) | $ | 19,399 |  |  | $ | — |  |  | $ | — |  |  | $ | 19,399 |
U.S. Treasuries | 5,928 |  |  | — |  |  | — |  |  | 5,928 |
Total assets | $ | 25,327 |  |  | $ | — |  |  | $ | — |  |  | $ | 25,327 |
Liabilities: |  |  |  |  |  |  |
Debt derivative liabilities | $ | — |  |  | $ | — |  |  | $ | 2,400 |  |  | $ | 2,400 |
Total liabilities | $ | — |  |  | $ | — |  |  | $ | 2,400 |  |  | $ | 2,400 |
(1) Money market funds are included in Cash and cash equivalents on the Condensed Consolidated Balance Sheet.
Schedule of Fair Value Instruments Classified Level 3 | The changes in Level 3 liabilities measured at fair value on a recurring basis for the three months ended March 31, 2025 and 2024 were as follows (in thousands):
Three Months Ended March 31, 2025 |
Balance at December 31, 2024 | $ | 2,400 |
Change in fair value included in net loss | 158 |
Balance at March 31, 2025 | $ | 2,558 |
Three Months Ended March 31, 2024 |
Balance at December 31, 2023 | $ | 2,987 |
Change in fair value included in net loss | (65) |
Balance at March 31, 2024 | $ | 2,922 |
There were no changes in the levels or methodology of the measurement of financial assets or liabilities during the three months ended March 31, 2025 and 2024.
Schedule of Significant Inputs in Liability Valuation | The significant inputs that are included in the valuation of the debt derivative liability - first tranche include:
| March 31, 2025 |  | December 31, 2024
Input |  |  |  |  |
Remaining term (years) | 2.25 years |  |  | 2.5 years |
Maturity date | June 30, 2027 |  |  | June 30, 2027 |
Coupon rate | 9.5% - 13.0% |  |  | 9.5% - 13.0% |
Revenue participation payments | Maximum each year |  |  | Maximum each year |
Discount rate | 12.23% |  | (1) |  | 12.22% |  | (1)
Probability of mandatory prepayment event | 15.0 | % | (1) |  | 15.0 | % | (1)
Estimated timing of mandatory prepayment event | March 31, 2026 | (1) |  | March 31, 2026 | (1)
Probability of optional prepayment event | 5.0 | % | (1) |  | 5.0 | % | (1)
Estimated timing of optional prepayment event | December 31, 2025 | (1) |  | December 31, 2025 | (1)
Probability of note held-to-maturity (2) | 80.0% |  | (1) |  | 80.0% |  | (1)
(1)Represents a significant unobservable input. (2) See Maturity date in table. The significant inputs that are included in the valuation of the debt derivative liability - second tranche include:
| March 31, 2025 |  | December 31, 2024
Input |  |  |  |  |
Remaining term (years) | 3.25 years |  |  | 3.5 years |
Maturity date | June 30, 2028 |  |  | June 30, 2028 |
Coupon rate | 9.5% - 13.0% |  |  | 9.5% - 13.0% |
Revenue participation payments | Maximum each year |  |  | Maximum each year |
Discount rate | 15.57 | % | (1) |  | 15.48 | % | (1)
Probability of mandatory prepayment event | 15.0% |  | (1) |  | 15.0% |  | (1)
Estimated timing of mandatory prepayment event | March 31, 2026 | (1) |  | March 31, 2026 | (1)
Probability of optional prepayment event | 5.0% |  | (1) |  | 5.0% |  | (1)
Estimated timing of optional prepayment event | December 31, 2025 | (1) |  | December 31, 2025 | (1)
Probability of held-to-maturity (2) | 80.0% |  | (1) |  | 80.0% |  | (1)
(1)Represents a significant unobservable input. (2)See Maturity date in table.

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-3 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration