XML 54 R38.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value Measurements (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Schedule of Fair Value Hierarchy for Assets and Liabilities Measured at Fair Value at Issuance Date and on Recurring Basis
The following tables present the fair value hierarchy for the Company’s assets and liabilities that are measured at fair value at issuance date and on a recurring basis and indicate the level within the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value (in thousands):
 
Fair Value Measurement as of September 30, 2024
 
    
Total Carrying Value
    
Level 1
    
Level 2
    
Level 3
 
Assets:
           
Cash equivalents
           
Money market funds
   $ 23,749      $ 23,749      $ —       $ —   
  
 
 
    
 
 
    
 
 
    
 
 
 
Total assets
   $ 23,749      $ 23,749      $ —       $ —   
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities:
           
Legacy Allurion Common Stock Warrant Liabilities
   $ 71      $ —       $ —       $ 71  
Public Warrants
     531        531        —         —   
Public Offering Warrants
     5,970        —         —         5,970  
Private Placement Warrants
     810        —         —         810  
Revenue Interest Financing
     38,500        —         —         38,500  
PIPE Conversion Option
     9,850        —         —         9,850  
Earn-out
Liability
     1,850        —         —         1,850  
RTW Convertible Notes
     36,090        —         —         36,090  
Success Fee Derivative Liability
     14        —         —         14  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total Liabilities
   $ 93,686      $ 531      $ —       $ 93,155  
  
 
 
    
 
 
    
 
 
    
 
 
 
 
 
Fair Value Measurement as of December 31, 2023
 
    
Total Carrying Value
    
Level 1
    
Level 2
    
Level 3
 
Assets:
           
Cash equivalents
           
Money market funds
   $ 30,582      $ 30,582      $ —       $ —   
  
 
 
    
 
 
    
 
 
    
 
 
 
Total assets
   $ 30,582      $ 30,582      $ —       $ —   
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities:
           
Legacy Allurion Common Stock Warrant Liabilities
   $ 821      $ —       $ —       $ 821  
Public Warrants
     5,943        5,943        —         —   
Revenue Interest Financing
     36,200        —         —         36,200  
PIPE Conversion Option
     5,600        —         —         5,600  
Earn-out
Liability
     23,990        —         —         23,990  
Term Loan Derivative Liability
     1,895        —         —         1,895  
Success Fee Derivative Liability
     14        —         —         14  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total Liabilities
   $ 74,463      $ 5,943      $ —       $ 68,520  
  
 
 
    
 
 
    
 
 
    
 
 
 
The following tables present the fair value hierarchy for assets and liabilities that are measured at fair value at issuance date and on a recurring basis and indicate the level within the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value (in thousands):
 
Fair Value Measurement as of December 31, 2023
 
    
Total Carrying Value
    
Level 1
    
Level 2
    
Level 3
 
Assets:
           
Cash equivalents
           
Money market funds
   $ 30,582      $ 30,582      $ —       $ —   
  
 
 
    
 
 
    
 
 
    
 
 
 
Total assets
   $ 30,582      $ 30,582      $ —       $ —   
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities:
           
Legacy Allurion Common Stock Warrant Liabilities
   $ 821      $ —       $ —       $ 821  
Public Warrants
     5,943        5,943        —         —   
Revenue Interest Financing
     36,200        —         —         36,200  
PIPE Conversion Option
     5,600        —         —         5,600  
Earn-out
Liability
     23,990        —         —         23,990  
Term Loan Derivative Liability
     1,895        —         —         1,895  
Success Fee Derivative Liability
     14        —         —         14  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total Liabilities
   $ 74,463      $ 5,943      $ —       $ 68,520  
  
 
 
    
 
 
    
 
 
    
 
 
 
 
Fair Value Measurement as of December 31, 2022
 
    
Total Carrying Value
    
Level 1
    
Level 2
    
Level 3
 
Assets:
           
Cash equivalents
           
Money market funds
   $ 4,925      $ 4,925      $ —       $ —   
  
 
 
    
 
 
    
 
 
    
 
 
 
Total assets
   $ 4,925      $ 4,925      $ —       $ —   
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities:
           
Legacy Allurion Series C Common Stock Warrant Liability
   $ 340      $ —       $ —       $ 340  
Legacy Allurion Series B Preferred Stock Warrant Liability
     303        —         —         303  
Legacy Allurion Series
A-1
Preferred Stock Warrant Liability
     82        —         —         82  
Other Common Stock Warrant Liabilities
     255        —         —         255  
Legacy Allurion Series C Preferred Stock Warrant Liability
     684        —         —         684  
Derivative Liability-Success Fee
     180        —         —         180  
Legacy Allurion Series
D-1
Preferred Stock Warrant Liability
     707        —         —         707  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total Liabilities
   $ 2,551      $ —       $ —       $ 2,551  
  
 
 
    
 
 
    
 
 
    
 
 
 
Schedule of Assumptions used in Pricing Model
The Company has classified the Legacy Allurion Common Stock Warrants, Public Offering Warrants (defined below), and Private Placement Warrants (defined below) within Level 3 of the hierarchy as the fair value is derived using the Black-Scholes option pricing model, which uses a combination of observable (Level 2) and unobservable (Level 3) inputs. See table below for the assumptions used in the pricing model of the Legacy Allurion Common Stock Warrants, Public Offering Warrants, and Private Placement Warrants:
 
    
Measurement Date
    
Interest
Rate
    
Exercise
Price
    
Estimated Fair
Value of
Underlying Share
Price
    
Expected
Volatility
   
Expected Life
(Years)
 
Legacy Allurion Series C Preferred Stock warrants (as converted to Common)
     September 30, 2024        3.65%      $ 6.73      $ 0.61        90     6.50  
Legacy Allurion Other Common Stock
     September 30, 2024        3.59%        1.05        0.61        90     2.94  
Legacy Allurion
Series D-1
Preferred Stock warrants (as converted to Common)
     September 30, 2024       
3.65% -

3.71%
 
 
     12.14        0.61        90    
6.5 - 7.96
 
Public Offering Warrants
     September 30, 2024        3.58%        1.20        0.61        90     4.75  
Private Placement Warrants
     September 30, 2024        3.58%        1.20        0.61        90     4.75  
 
    
Measurement Date
    
Interest
Rate
   
Exercise
Price
    
Estimated Fair
Value of
Underlying Share
Price
    
Expected
Volatility
   
Expected Life
(Years)
 
Legacy Allurion Series C Preferred Stock warrants (as converted to Common)
     December 31, 2023        3.88     6.73      $ 3.74        100     7.25  
Legacy Allurion Other Common Stock
     December 31, 2023        3.95     1.05        3.74        100     3.69  
Legacy Allurion
Series D-1
Preferred Stock warrants (as converted to Common)
     December 31, 2023        3.88     12.14        3.74        100    
7.25 - 8.71
 
The Company has classified the warrants within Level 3 of the hierarchy as the fair value is derived
using
the Black-Scholes option pricing model, which uses a combination of observable (Level 2) and unobservable (level 3) inputs. See table below for the assumptions used in the pricing model:
 
   
Measurement Date
   
Interest
Rate
   
Exercise
Price
   
Estimated Fair
Value of
Underlying Share
Price
   
Expected
Volatility
   
Expected Life
(Years)
 
Legacy Allurion Series C Preferred Stock warrants (as converted to Common)
    December 31, 2023       3.88     6.73       3.74       100     7.25  
Other Common Stock
    December 31, 2023       3.95     1.05       3.74       100     3.69  
Legacy Allurion Series
D-1
Preferred Stock warrants (as converted to Common)
    December 31, 2023       3.88     12.14       3.74       100    
7.25
 - 
8.71
 
Legacy Allurion Series
A-1
Preferred Stock warrants (as converted to Rollover warrants)
    December 31, 2022       4.42   $ 1.90     $ 6.75       69     0.25  
Legacy Allurion Series B Preferred Stock warrants (as converted to Rollover warrants)
    December 31, 2022       4.41     2.38       6.91       65     2.00  
Legacy Allurion Series C Common Stock warrants (as converted to Rollover warrants)
    December 31, 2022       4.11     0.01       4.54       63     4.00  
Legacy Allurion Series C Preferred Stock warrants (as converted to Rollover warrants)
    December 31, 2022       3.92     6.58       7.24       63     8.20  
Other Common Stock Warrants
    December 31, 2022       3.99    
1.02
 
- 1.10
      4.54       63    
4.6
 - 
4.7
 
Legacy Allurion Series
D-1
Preferred Stock warrants (as converted to Rollover warrants)
    December 31, 2022      
3.88
-
3.92
    11.87       11.31       63    
8.2
 - 
9.7
 
Schedule of Changes in Fair Values
The following table reconciles the changes in fair value for the three and nine months ended September 30, 2024 and 2023 of the warrant liabilities valued using Level 3 inputs:
 
   
Preferred Stock Warrants
(as converted to Common)
   
Common Stock
Warrants
   
Public Offering
Warrants
   
Private Placement
Warrants
   
Total
 
Balance – June 30, 2023
  $ 2,679     $ 1,351       —        —      $ 4,030  
Change in fair value
    (1,571     (555     —        —        (2,126
Exercise of warrants
    (53     —        —        —        (53
Derecognition of liability to equity
    (340     (589     —        —        (929
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – September 30, 2023
  $ 715     $ 207     $ —      $ —      $ 922  
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – June 30, 2024
  $ 110     $ 35       —        —      $ 145  
Fair value at issuance
    —        —        13,157       1,670       14,827  
Change in fair value
    (55     (19     (7,187     (860     (8,121
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – September 30, 2024
  $ 55     $ 16     $ 5,970     $ 810     $ 6,851  
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
   
Preferred Stock Warrants
(as converted to Common)
         
Common Stock
Warrants
   
Public Offering
Warrants
         
Private Placement
Warrants
   
Total
 
Balance – January 1, 2023
  $ 1,777       $ 596     $ —        $ —      $ 2,373  
Change in fair value
    (647       200       —          —        (447
Exercise of warrants
    (75       —        —          —        (75
Derecognition of liability to equity
    (340       (589     —          —        (929
 
 
 
     
 
 
   
 
 
     
 
 
   
 
 
 
Balance – September 30, 2023
  $ 715       $ 207     $ —        $ —      $ 922  
 
 
 
     
 
 
   
 
 
     
 
 
   
 
 
 
Balance – January 1, 2024
  $ 642       $ 179     $ —        $ —      $ 821  
Fair value at issuance
    —        —        —        13,157         1,670       14,827  
Change in fair value
    (587       (163     (7,187       (860     (8,797
 
 
 
     
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – September 30, 2024
  $ 55       $ 16     $ 5,970     $     $ 810     $ 6,851  
 
 
 
     
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
The following table reconciles the changes in fair value for the years ended December 31, 2023 and 2022 of the warrant liabilities valued using Level 3 inputs:
 
    
Preferred Stock Warrants
(as converted to Common)
    
Common Stock
Warrants
    
Total
 
Balance – January 1, 2022
   $ 510      $ 231      $ 741  
Fair value upon issuance
     834        —         834  
Change in fair value
     456        365        821  
Exercise of warrants
     (23      —         (23
  
 
 
    
 
 
    
 
 
 
Balance – December 31, 2022
   $ 1,777      $ 596      $ 2,373  
Change in fair value
     (720      172        (548
Exercise of warrants
     (75      —         (75
Derecognition of liability to equity
     (340      (589      (929
  
 
 
    
 
 
    
 
 
 
Balance – December 31, 2023
   $ 642      $ 179      $ 821  
  
 
 
    
 
 
    
 
 
 
Schedule of Estimated Fair Value was Measured Using a Monte Carlo Simulation Method
The assumptions used in the Black Scholes option-pricing model for the nine months ended September 30, 2024 and 2023 are as follows:
 
    
Nine Months
Ended
September 30,
 
    
2024
   
2023
 
Expected volatility
     71     86
Risk-free interest rate
     4.36     4.50
Expected dividend yield
     0     0
Expected term (in years)
     6.1       5.8  
The assumptions used in the Black-Scholes option-pricing model are as follows:
 
    
Year Ended December 31,
 
    
  2023  
   
  2022  
 
Expected volatility
     85.8     63
Risk-free interest rate
     4.5     3.56
Expected dividend yield
     —      — 
Expected term (in years)
     5.8       5.8  
Public Warrants    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Schedule of Changes in Fair Values
The changes in the fair values of the Success Fee derivative liability, 2023 Convertible Notes, Revenue Interest Financing, PIPE Conversion Option,
Earn-out
liability, Term Loan Derivative liability, RTW Convertible Notes, PubCo Share liability, Base PubCo and Backstop Share liability, and Warrant Overallotment Liability categorized with Level 3 inputs for the three and nine months ended September 30, 2024 and 2023 were as follows:
 
   
Success
Fee
Derivative
Liability
   
2023
Convertible
Notes
   
Revenue
Interest
Financing
   
PIPE
Conversion
Derivative
   
Earn-Out

Liability
   
Term
Loan
Derivative
Liability
   
RTW
Convertible
Notes
   
PubCo
Share
Liability
   
Base
PubCo &
Backstop
Share
Liability
   
Total
 
Balance – June 30, 2023
  $ 213     $ 16,793     $ —      $ —      $ —      $ —      $ —      $ 3,327     $ 3,305     $ 23,638  
Fair value upon issuance
    —        9,150     $ 40,000       3,340       53,040       —        —        —        —      $ 105,530  
Change in fair value
    (201     6,008       (3,400     2,100       (24,330     —        —        (599     10,065     $ (10,357
Repayments of debt
    —        (10,250     —        —        —        —        —        —        —      $ (10,250
Derecognition of liability to equity
    —        (21,701     —        —        —        —        —        (2,728     (13,370   $ (37,799
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – September 30, 2023
  $ 12     $ —      $ 36,600     $ 5,440     $ 28,710     $ —      $ —      $ —      $ —      $ 70,762  
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – June 30, 2024
  $ 14     $ —      $ 39,000     $ 5,450     $ 4,110     $ —      $ 40,950     $ —      $ —      $ 89,524  
Change in fair value
    —        —        6,704       4,400       (2,260     —        (1,790     —        —        7,054  
Change in fair value – OCI
    —        —        (5,800     —        —        —        (3,070     —        —        (8,870
Repayments of debt
    —        —        (1,404     —        —        —        —        —        —        (1,404
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – September 30, 2024
  $ 14     $ —      $ 38,500     $ 9,850     $ 1,850     $ —      $ 36,090     $ —      $ —      $ 86,304  
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – January 1, 2023
  $ 178     $ —      $ —      $ —      $ —      $ —      $ —      $ —      $ —      $ 178  
Fair value upon issuance
    —        28,700     $ 40,000       3,340       53,040       —        —        3,370       3,264       131,714  
Change in fair value
    (166     3,751       (3,400     2,100       (24,330     —        —        (642     10,106       (12,581
Repayments of debt
    —        (10,750     —        —        —        —        —        —        —        (10,750
Derecognition of liability to equity
    —        (21,701     —        —        —        —        —        (2,728     (13,370     (37,799
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – September 30, 2023
  $ 12     $ —      $ 36,600     $ 5,440     $ 28,710     $ —      $ —      $ —      $ —      $ 70,762  
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
 
   
Success
Fee
Derivative
Liability
   
2023
Convertible
Notes
   
Revenue
Interest
Financing
   
PIPE
Conversion
Derivative
   
Earn-Out

Liability
   
Term
Loan
Derivative
Liability
   
RTW
Convertible
Notes
   
PubCo
Share
Liability
   
Base
PubCo &
Backstop
Share
Liability
   
Total
 
Balance – January 1, 2024
  $ 14     $ —      $ 36,200     $ 5,600     $ 23,990     $ 1,895     $ —      $ —      $ —      $ 67,699  
Fair value upon issuance
    —        —        —        —        —        —        49,100       —        —        49,100  
Change in fair value
    —        —        5,358       4,250       (22,140     (1,895     (10,020     —        —        (24,447
Change in fair value – OCI
    —        —        (600     —        —        —        (2,990     —        —        (3,590
Repayments of debt
    —        —        (2,458     —        —        —        —        —        —        (2,458
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – September 30, 2024
  $ 14     $ —      $ 38,500     $ 9,850     $ 1,850     $ —      $ 36,090     $ —      $ —      $ 86,304  
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
The changes in the fair values of the Success Fee derivative liability, 2023 Convertible Notes, PubCo Additional Shares liability, Base PubCo Shares and Backstop Shares liability, Revenue Interest Financing, PIPE Conversion Option,
Earn-out
liability, and Term Loan Derivative Liability categorized with Level 3 inputs for the years ended December 31, 2023 and 2022 were as follows:
 
   
Success
Fee
Derivative
Liability
   
2023
Convertible
Notes
   
PubCo
Share
Liability
   
Base
PubCo &
Backstop
Share
Liability
   
Revenue
Interest
Financing
   
PIPE
Conversion
Derivative
   
Earn-Out

Liability
   
Term
Loan
Derivative
Liability
   
Total
 
Balance – January 1, 2022
  $ 159     $ —      $ —      $ —      $ —      $ —      $ —      $ —      $ 159  
Fair value upon issuance
    —        —        —        —        —        —        —        —        —   
Change in fair value
    19       —        —        —        —        —        —        —        19  
Exercise of warrants
    —        —        —        —        —        —        —        —        —   
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – December 31, 2022
  $ 178     $ —      $ —      $ —      $ —      $ —      $ —      $ —      $ 178  
Fair value upon issuance
    —      $ 28,700       3,370       3,264       40,000       3,340       53,040       1,895       133,609  
Change in fair value
    (164     3,751       (642     10,106       (3,408     2,260       (29,050     —        (17,147
Change in fair value – OCI
    —        —        —        —        700       —        —        —        700  
Payments
    —        (10,750     —        —        (1,092     —        —        —        (11,842
Derecognition of liability to equity
    —        (21,701     (2,728     (13,370     —        —        —        —        (37,799
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Balance – December 31, 2023
  $ 14     $ —      $ —      $ —      $ 36,200     $ 5,600     $ 23,990     $ 1,895     $ 67,699  
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Earn-Out Liability    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Schedule of Estimated Fair Value was Measured Using a Monte Carlo Simulation Method The estimated fair value of the
Earn-Out
Shares was determined using a MCSM with the following assumptions at each valuation date:
 
    
September 30,
2024
   
December 31,
2023
 
Stock Price
   $ 0.61     $ 3.74  
Risk-free interest rate
     3.6     3.9
Expected term (in years)
     3.8       4.6  
Expected volatility
     105.0     87.0
The estimated fair value of the
earn-out
shares was determined using a Monte Carlo Simulation Method using the following assumptions at the valuation date:
 
    
December 31,
2023
 
Stock Price
     3.74  
Risk-free interest rate
     3.9
Expected term (in years)
     4.6  
Expected volatility
     87.0
Revenue Interest Financing and PIPE Conversion Option    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Schedule of Estimated Fair Value was Measured Using a Monte Carlo Simulation Method
The fair value of the PIPE Conversion Option was accounted for as a derivative under ASC 815. The instrument is measured using a Monte Carlo Simulation Method (“MCSM”) using the number of shares convertible of 1,065,341 and the following assumptions:
 
    
September 30,
2024
   
December 31,
2023
 
Stock Price
   $ 0.61     $ 3.74  
Risk-free interest rate
     4.03     4.46
Expected term (in years)
     0.8       1.6  
Expected volatility
     130.0     82.5
The fair value of the PIPE Conversion Option was accounted for as a derivative under ASC 815. The instrument is measured using a Monte Carlo Simulation Method using the number of shares convertible of 1,065,341 and the following assumptions:
 
    
December 31,
2023
 
Stock Price
     3.74  
Risk-free interest rate
     4.46
Expected term (in years)
     1.6  
Expected volatility
     82.5
RTW Convertible Notes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Schedule of Estimated Fair Value was Measured Using a Monte Carlo Simulation Method The fair value was measured using the $48.0 million principal amount of the RTW Convertible Notes and the following assumptions:
 
    
September 30,
2024
 
Stock Price
   $ 0.61  
Risk-free interest rate
     3.6
Expected term (in years)
     6.5  
Expected volatility
     90.0