XML 33 R24.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets Measured at Fair Value on Recurring Basis and Level of Inputs used in such Measurements

The following tables show the Company’s financial assets measured at fair value on a recurring basis and the level of inputs used in such measurements as of March 31, 2024 and December 31, 2023 (in thousands):

 

 

March 31, 2024

 

 

Adjusted Cost

 

 

Unrealized Gains

 

 

Unrealized Losses

 

 

Fair Value

 

 

Fair Value Level

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

765

 

 

$

 

 

$

 

 

$

765

 

 

 

Money market funds

 

 

10,598

 

 

 

 

 

 

 

 

 

10,598

 

 

Level 1

Commercial paper

 

 

31,063

 

 

 

 

 

 

(15

)

 

 

31,048

 

 

Level 2

U.S. government securities

 

 

1,570

 

 

 

 

 

 

 

 

 

1,570

 

 

Level 2

Total cash and cash equivalents

 

 

43,996

 

 

 

 

 

 

(15

)

 

 

43,981

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government securities

 

 

51,509

 

 

 

 

 

 

(71

)

 

 

51,438

 

 

Level 2

Total short-term investments

 

 

51,509

 

 

 

 

 

 

(71

)

 

 

51,438

 

 

 

Total assets measured at fair value

 

$

95,505

 

 

$

 

 

$

(86

)

 

$

95,419

 

 

 

 

 

 

December 31, 2023

 

 

Adjusted Cost

 

 

Unrealized Gains

 

 

Unrealized Losses

 

 

Fair Value

 

 

Fair Value Level

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

3,649

 

 

$

 

 

$

 

 

$

3,649

 

 

 

Money market funds

 

 

14,968

 

 

 

 

 

 

 

 

 

14,968

 

 

Level 1

Commercial paper

 

 

34,416

 

 

 

 

 

 

(18

)

 

 

34,398

 

 

Level 2

U.S. agency securities

 

 

1,985

 

 

 

1

 

 

 

 

 

 

1,986

 

 

Level 2

U.S. government securities

 

 

1,983

 

 

 

 

 

 

 

 

 

1,983

 

 

Level 2

Total cash and cash equivalents

 

 

57,001

 

 

 

1

 

 

 

(18

)

 

 

56,984

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

495

 

 

 

 

 

 

 

 

 

495

 

 

Level 2

U.S. agency securities

 

 

1,976

 

 

 

 

 

 

 

 

 

1,976

 

 

Level 2

U.S. government securities

 

 

54,720

 

 

 

7

 

 

 

(3

)

 

 

54,724

 

 

Level 2

Total short-term investments

 

 

57,191

 

 

 

7

 

 

 

(3

)

 

 

57,195

 

 

 

Total assets measured at fair value

 

$

114,192

 

 

$

8

 

 

$

(21

)

 

$

114,179

 

 

 

Schedule of Risk-free Interest Rate Based on U.S. Treasury Yield Curve Over Expected Term of Warrants Assumptions used are listed below, which are Level 3 fair value inputs. Expected term is equal to the remaining contractual periods of each of the two warrants. Expected volatility was based on the Company's actual historical volatility over the expected terms of the warrants. The risk-free interest rate was based on the U.S. Treasury yield curve over the expected term of the warrants. Refer to Note 8 for further information about the warrants issued to Tempus.

 

 

As of March 31, 2024

 

 

As of December 31, 2023

 

Expected term (in years)

 

0.75 - 1.75

 

 

1.00 - 2.00

 

Volatility

 

103.91 - 106.32%

 

 

102.55 - 108.46%

 

Risk-free interest rate

 

4.70 - 5.21%

 

 

4.23 - 4.79%

 

Dividend yield

 

%

 

 

%

 

Total fair value of Tempus Warrants (in thousands)

 

$

5,262

 

 

$

10,027

 

Schedule of the Changes in the Fair Value of the Companies Level 3 Financial Instruments

The following table sets forth a summary of the changes in fair value of the Tempus Warrants, which are classified as Level 3 financial instruments (in thousands):

 

 

Warrant
Liabilities

 

Balance—December 31, 2023

 

$

10,027

 

Change in fair value

 

 

(4,765

)

Balance—March 31, 2024

 

$

5,262