XML 47 R34.htm IDEA: XBRL DOCUMENT
v3.25.1

Contingent Earnout Liability (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract] |
Fair Value Measurement Inputs and Valuation Techniques | Assumptions used in the valuation are described below:
| March 31, 2025 |  | December 31, 2024
Current stock price | $ | 5.52 |  |  | $ | 5.01 |
Expected share price volatility | 70.0 | % |  | 70.0 | %
Risk-free interest rate | 3.9 | % |  | 4.3 | %
Expected term (years) | 3.36 |  | 3.61
Estimated dividend yield | — | % |  | — | %
The following table summarizes activity in the Public Warrants, Private Placement Warrants, Working Capital Warrants and Exchange Warrants in the three months ended March 31, 2025. There was no activity in the three months ended March 31, 2024.
Series |  | Balance at December 31, 2024 |  | Exchanges |  | Issuances |  | Retirements / Conversions |  | Balance at March 31, 2025
Public Warrants |  | 1,751,825 |  | — |  | — |  | — |  | 1,751,825 |
Private Placement Warrants |  | 4,428,648 |  | — |  | — |  | — |  | 4,428,648 |
Working Capital Warrants |  | 1,000,000 |  | — |  | — |  | — |  | 1,000,000 |
The fair value of the Initial OrbiMed Warrant was measured using the Black-Scholes option pricing model. The key inputs used in the valuations were as follows:
| March 31, 2025 | December 31, 2024
Expected term (years) | 6.1 | 6.3
Risk free interest rate | 4.0% | 4.5%
Expected volatility | 70.0% | 70.0%
Dividend yield | 0 | 0
Exercise price | $9.3722 | $9.3722
Stock price | $5.52 | $5.01
The fair value of the Subsequent OrbiMed Warrant was measured using the Black-Scholes option pricing model. The key inputs used in the valuations were as follows:
| March 31, 2025 | February 18, 2025
Expected term (years) | 6.9 | 7.0
Risk free interest rate | 4.1% | 4.1%
Expected volatility | 70.0% | 70.0%
Dividend yield | 0 | 0
Exercise price | $5.4787 | $5.4787
Stock price | $5.52 | $5.69
Assumptions used in the valuation are described below:
Valuation assumptions: | March 31, 2025 |  | December 31, 2024
Expected draws | $ | 3,000 |  | $ | 2,000
Expected probability of draws | 25% |  | 90 | %
Risk-free interest rate | 4.3 | % |  | 4.4 | %

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

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