XML 60 R47.htm IDEA: XBRL DOCUMENT v3.25.1
Financial Instruments - Summary of Changes in Fair Value of Outstanding Warrant and Tranche Liabilities (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Fair Value, Liabilities Measurement Reconciliation, Calculation [Roll Forward]    
Beginning balance $ 7,899 $ 16,916
Change in Unrealized (Gains) Losses 790 (2,702)
Issuances (Settlements) 0 0
Ending balance 8,689 14,214
Public Warrants | Level 1    
Fair Value, Liabilities Measurement Reconciliation, Calculation [Roll Forward]    
Beginning balance 1,927 9,855
Change in Unrealized (Gains) Losses 193 (1,574)
Issuances (Settlements) 0 0
Ending balance 2,120 8,281
Private Placement Warrants | Level 2    
Fair Value, Liabilities Measurement Reconciliation, Calculation [Roll Forward]    
Beginning balance 4,872 5,871
Change in Unrealized (Gains) Losses 487 (938)
Issuances (Settlements) 0 0
Ending balance 5,359 4,933
Working capital warrants | Level 2    
Fair Value, Liabilities Measurement Reconciliation, Calculation [Roll Forward]    
Beginning balance 1,100 1,190
Change in Unrealized (Gains) Losses 110 (190)
Issuances (Settlements) 0 0
Ending balance 1,210 1,000
Contingent earnout liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 7,401 18,632
Change in Unrealized (Gains) Losses 820 3,988
Issuances (Settlements) 0 0
Ending balance 8,221 22,620
SEPA derivative liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 55 185
Change in Unrealized (Gains) Losses (32) 181
Issuances (Settlements) 0 0
Ending balance 23 $ 366
OrbiMed Warrants liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 362  
Change in Unrealized (Gains) Losses 19  
Issuances (Settlements) 366  
Ending balance 747  
Revenue base redemption liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 507  
Change in Unrealized (Gains) Losses 57  
Issuances (Settlements) 0  
Ending balance $ 564