XML 58 R43.htm IDEA: XBRL DOCUMENT
v3.25.2

Fair Value Measurements (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
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 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, 2024 |
|  | Total Carrying Value |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Assets: |  |  |  |  |  |  |  |  |  |  |  |
Cash equivalents |  |  |  |  |  |  |  |  |  |  |  |
Money market funds |  | $ | 11,992 |  |  | $ | 11,992 |  |  | $ | — |  |  | $ | — |
Total assets |  | $ | 11,992 |  |  | $ | 11,992 |  |  | $ | — |  |  | $ | — |
Liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Legacy Allurion Common Stock Warrant Liabilities |  | $ | 41 |  |  | $ | — |  |  | $ | — |  |  | $ | 41 |
Public Warrants |  |  | 396 |  |  |  | 396 |  |  |  | — |  |  |  | — |
Public Offering Warrants |  |  | 3,630 |  |  |  | — |  |  |  | — |  |  |  | 3,630 |
Private Placement Warrants |  |  | 500 |  |  |  | — |  |  |  | — |  |  |  | 500 |
Revenue Interest Financing |  |  | 49,200 |  |  |  | — |  |  |  | — |  |  |  | 49,200 |
Earn-out Liability |  |  | 1,090 |  |  |  | — |  |  |  | — |  |  |  | 1,090 |
RTW Convertible Notes |  |  | 35,710 |  |  |  | — |  |  |  | — |  |  |  | 35,710 |
Success Fee Derivative Liability |  |  | 14 |  |  |  | — |  |  |  | — |  |  |  | 14 |
Total Liabilities |  | $ | 90,581 |  |  | $ | 396 |  |  | $ | — |  |  | $ | 90,185 |
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 Liability |  | $ | 821 |  |  | $ | — |  |  | $ | — |  |  | $ | 821 |
Public Warrants |  |  | 5,943 |  |  |  | 5,943 |  |  |  | — |  |  |  | — |
Revenue Interest Financing |  |  | 36,200 |  |  |  | — |  |  |  | — |  |  |  | 36,200 |
PIPE Conversion Option (Restated) |  |  | 6,410 |  |  |  | — |  |  |  | — |  |  |  | 6,410 |
Earn-out Liability |  |  | 23,990 |  |  |  | — |  |  |  | — |  |  |  | 23,990 |
Term Loan Derivative Liability |  |  | 1,895 |  |  |  | — |  |  |  | — |  |  |  | 1,895 |
Success Fee Derivative Liability |  |  | 14 |  |  |  | — |  |  |  | — |  |  |  | 14 |
Total Liabilities |  | $ | 75,273 |  |  | $ | 5,943 |  |  | $ | — |  |  | $ | 69,330 |
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) |  | December 31, 2024 |  | 4.44% |  |  | 168.25 |  |  |  | 10.75 |  |  | 90% |  |  | 6.25 |
Legacy Allurion Other Common Stock |  | December 31, 2024 |  | 4.26% |  |  | 26.25 |  |  |  | 10.75 |  |  | 90% |  |  | 2.69 |
Legacy Allurion Series D-1 Preferred Stock warrants (as converted to Common) |  | December 31, 2024 |  | 4.44%-4.5% |  |  | 303.50 |  |  |  | 10.75 |  |  | 90% |  | 6.25-7.71 |
Public Offering Warrants |  | December 31, 2024 |  | 4.35% |  |  | 30.00 |  |  |  | 10.75 |  |  | 90% |  |  | 4.50 |
Private Placement Warrants |  | December 31, 2024 |  | 4.35% |  |  | 30.00 |  |  |  | 10.75 |  |  | 90% |  |  | 4.50 |
|  | 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 | % |  | $ | 168.25 |  |  | $ | 93.50 |  |  |  | 100 | % |  |  | 7.25 |
Legacy Allurion Other Common Stock |  | December 31, 2023 |  |  | 3.95 | % |  |  | 26.25 |  |  |  | 93.50 |  |  |  | 100 | % |  |  | 3.69 |
Legacy Allurion Series D-1 Preferred Stock warrants (as converted to Common) |  | December 31, 2023 |  |  | 3.88 | % |  |  | 303.50 |  |  |  | 93.50 |  |  |  | 100 | % |  | 7.25-8.71 |
Schedule of Changes in Fair Values | The following table reconciles the changes in fair value for the years ended December 31, 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 – January 1, 2023 |  | $ | 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 |
Fair value at issuance |  | $ | — |  |  | $ | — |  |  | $ | 13,157 |  |  | $ | 1,670 |  |  | $ | 14,827 |
Change in fair value |  |  | (610 | ) |  |  | (170 | ) |  |  | (9,527 | ) |  |  | (1,170 | ) |  |  | (11,477 | )
Balance – December 31, 2024 |  | $ | 32 |  |  | $ | 9 |  |  | $ | 3,630 |  |  | $ | 500 |  |  | $ | 4,171 |
Schedule of Estimated Fair Value was Measured Using a Monte Carlo Simulation Method | The assumptions used in the Black-Scholes option-pricing model are as follows:
|  | Year Ended December 31, |
|  | 2024 |  |  | 2023 |
Expected volatility |  |  | 71.2 | % |  |  | 85.8 | %
Risk-free interest rate |  |  | 4.4 | % |  |  | 4.5 | %
Expected dividend yield |  |  | — | % |  |  | — | %
Expected term (in years) |  | 6.1 |  |  |  | 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, PubCo Additional Shares liability, Base PubCo Shares and Backstop Shares liability, Revenue Interest Financing, PIPE Conversion Option, Earn-out liability, Term Loan Derivative Liability, and RTW Convertible Notes categorized with Level 3 inputs for the years ended December 31, 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 – January 1, 2023 |  | $ | 178 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 178 |
Fair value upon issuance |  |  | — |  |  |  | 28,700 |  |  |  | 40,000 |  |  |  | 3,340 |  |  |  | 53,040 |  |  |  | 1,895 |  |  |  | — |  |  |  | 3,370 |  |  |  | 3,264 |  |  |  | 133,609 |
Change in fair value (Restated) (1) |  |  | (164 | ) |  |  | 3,751 |  |  |  | (2,008 | ) |  |  | 3,070 |  |  |  | (29,050 | ) |  |  | — |  |  |  | — |  |  |  | (642 | ) |  |  | 10,106 |  |  |  | (14,937 | )
Change in fair value - OCI (Restated) (1) |  |  | — |  |  |  | — |  |  |  | (700 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (700 | )
Repayments of debt |  |  | — |  |  |  | (10,750 | ) |  |  | (1,092 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (11,842 | )
Derecognition of liability to equity |  |  | — |  |  |  | (21,701 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (2,728 | ) |  |  | (13,370 | ) |  |  | (37,799 | )
Balance – December 31, 2023 (Restated) |  | $ | 14 |  |  | $ | — |  |  | $ | 36,200 |  |  | $ | 6,410 |  |  | $ | 23,990 |  |  | $ | 1,895 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 68,509 |
Fair value upon issuance |  |  | — |  |  | $ | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 49,100 |  |  |  | — |  |  |  | — |  |  |  | 49,100 |
Change in fair value (Restated) (1) |  |  | — |  |  |  | — |  |  |  | 4,328 |  |  |  | 990 |  |  |  | (22,900 | ) |  |  | (1,895 | ) |  |  | (18,090 | ) |  |  | — |  |  |  | — |  |  |  | (37,567 | )
Change in fair value - OCI (Restated) (1) |  |  | — |  |  |  | — |  |  |  | 4,370 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 4,700 |  |  |  | — |  |  |  | — |  |  |  | 9,070 |
Exercise of warrants |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Exercise of PIPE Conversion Option |  |  | — |  |  |  | — |  |  |  | 7,400 |  |  |  | (7,400 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Repayments of debt |  |  | — |  |  |  | — |  |  |  | (3,098 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (3,098 | )
Balance – December 31, 2024 |  | $ | 14 |  |  | $ | — |  |  | $ | 49,200 |  |  | $ | — |  |  | $ | 1,090 |  |  | $ | — |  |  | $ | 35,710 |  |  | $ | — |  |  | $ | — |  |  | $ | 86,014 |
(1) As discussed in FN 2, Restatement of Previously Issued Financial Statements, the Company identified an Error in its historical financial statements related to the change in fair value due to instrument specific credit risk for the Revenue Interest Financing and RTW Convertible Notes, as well as a change in fair value of the PIPE Conversion Option. The only restated numbers in the table above relate to the 'Change in fair value' and 'Change in fair value - OCI' for both the Revenue Interest Financing and RTW Convertible Notes, as well as the 'Change in fair value' related to the PIPE Conversion Option.
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 Monte Carlo Simulation Method using the following assumptions at the following valuation dates:
|  | December 31, 2024 |  |  | December 31, 2023 |
Stock Price |  | 10.75 |  |  | 93.5 |
Risk-free interest rate |  |  | 4.3 | % |  |  | 3.9 | %
Expected term (in years) |  | 3.6 |  |  | 4.6 |
Expected volatility |  |  | 109.0 | % |  |  | 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 was measured using a Monte Carlo Simulation Method using the number of shares convertible of 42,614 and the below assumptions. Upon the exercise of the PIPE Conversion Option and resulting New RIFA on October 30, 2024, the PIPE Conversion Option was reclassified as an additional to the Revenue Interest Financing liability, and as such there is no PIPE Conversion Option liability as of December 31, 2024.
|  | December 31, 2023
Stock Price |  | 93.5
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:
|  | December 31, 2024 |
Stock Price |  | 10.75 |
Risk-free interest rate |  |  | 4.4 | %
Expected term (in years) |  | 6.3 |
Expected volatility |  |  | 90.0 | %

X
- Definition Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table. + 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)(i) -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)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 4: 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_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesLineItems
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

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
- 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

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of employee stock purchase plans, including, but not limited to: (a) expected term, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardEmployeeStockPurchasePlanValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_FinancialInstrumentAxis=alur_PublicWarrantsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_DebtInstrumentAxis=alur_EarnOutLiabilityMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_DebtInstrumentAxis=alur_RevenueInterestFinancingAndPipeConversionOptionMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_DebtInstrumentAxis=alur_RtwConvertibleNotesMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |