XML 45 R34.htm IDEA: XBRL DOCUMENT v3.25.3
Financial Instruments - Schedule of Changes in Fair Value of Outstanding Warrant and Tranche Liabilities (Details) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Fair Value, Liabilities Measurement Reconciliation, Calculation [Roll Forward]    
Beginning balance $ 7,899 $ 16,916
Change in Unrealized (Gains) Losses 4,308 2,260
Issuances (Settlements) 0 (11,923)
Ending balance 12,207 7,253
Public Warrants | Level 1    
Fair Value, Liabilities Measurement Reconciliation, Calculation [Roll Forward]    
Beginning balance 1,927 9,855
Change in Unrealized (Gains) Losses 1,051 2,982
Issuances (Settlements) 0 (11,068)
Ending balance 2,978 1,769
Private Placement Warrants | Level 2    
Fair Value, Liabilities Measurement Reconciliation, Calculation [Roll Forward]    
Beginning balance 4,872 5,871
Change in Unrealized (Gains) Losses 2,657 (542)
Issuances (Settlements) 0 (855)
Ending balance 7,529 4,474
Working capital warrants | Level 2    
Fair Value, Liabilities Measurement Reconciliation, Calculation [Roll Forward]    
Beginning balance 1,100 1,190
Change in Unrealized (Gains) Losses 600 (180)
Issuances (Settlements) 0 0
Ending balance 1,700 1,010
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 (2,404) (12,061)
Issuances (Settlements) 0 0
Ending balance 4,997 6,571
SEPA liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 55 185
Change in Unrealized (Gains) Losses (55) 51
Issuances (Settlements) 0 0
Ending balance 0 236
OrbiMed Warrants liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 362 0
Change in Unrealized (Gains) Losses (151) (488)
Issuances (Settlements) 366 811
Ending balance 577 323
Revenue base redemption liability    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Beginning balance 507 0
Change in Unrealized (Gains) Losses (5) (303)
Issuances (Settlements) 0 729
Ending balance $ 502 $ 426