XML 34 R27.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Summary of Financial assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables summarize the Company’s financial assets and liabilities measured at fair value by level within the fair value hierarchy:

 

 

 

June 30, 2024

 

 

 

Adjusted Cost

 

 

Unrealized Gains

 

 

Unrealized Losses

 

 

Fair Value

 

 

Cash and Cash Equivalent

 

 

Marketable Securities

 

 

 

(in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

16,352

 

 

$

 

 

$

 

 

$

16,352

 

 

$

16,352

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

 

4,284

 

 

 

 

 

 

 

 

 

4,284

 

 

 

4,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. agency securities

 

 

23,664

 

 

 

 

 

 

(41

)

 

 

23,623

 

 

 

 

 

 

23,623

 

U.S. Treasury securities

 

 

20,239

 

 

 

 

 

 

(39

)

 

 

20,200

 

 

 

1,492

 

 

 

18,708

 

Commercial paper

 

 

35,923

 

 

 

 

 

 

(35

)

 

 

35,888

 

 

 

1,494

 

 

 

34,394

 

Corporate bonds

 

 

59,956

 

 

 

2

 

 

 

(123

)

 

 

59,835

 

 

 

 

 

 

59,835

 

Subtotal

 

 

139,782

 

 

 

2

 

 

 

(238

)

 

 

139,546

 

 

 

2,986

 

 

 

136,560

 

Total assets

 

$

160,417

 

 

$

2

 

 

$

(238

)

 

$

160,182

 

 

$

23,622

 

 

$

136,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities

 

$

3,692

 

 

$

 

 

$

 

 

$

3,692

 

 

$

 

 

$

 

Total liabilities

 

$

3,692

 

 

$

 

 

$

 

 

$

3,692

 

 

$

 

 

$

 

 

 

 

December 31, 2023

 

 

 

Adjusted Cost

 

 

Unrealized Gain

 

 

Unrealized Losses

 

 

Fair Value

 

 

Cash and Cash Equivalent

 

 

Marketable Securities

 

 

 

(in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

21,799

 

 

$

 

 

$

 

 

$

21,799

 

 

$

21,799

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

 

6,266

 

 

 

 

 

 

 

 

 

6,266

 

 

 

6,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. agency securities

 

 

35,962

 

 

 

8

 

 

 

(97

)

 

 

35,873

 

 

 

 

 

 

35,873

 

U.S. Treasury securities

 

 

18,323

 

 

 

1

 

 

 

(14

)

 

 

18,310

 

 

 

10,482

 

 

 

7,828

 

Commercial paper

 

 

38,491

 

 

 

25

 

 

 

(16

)

 

 

38,500

 

 

 

 

 

 

38,500

 

Corporate bonds

 

 

100,274

 

 

 

136

 

 

 

(130

)

 

 

100,280

 

 

 

 

 

 

100,280

 

Subtotal

 

 

193,050

 

 

 

170

 

 

 

(257

)

 

 

192,963

 

 

 

10,482

 

 

 

182,481

 

Total assets

 

$

221,115

 

 

$

170

 

 

$

(257

)

 

$

221,028

 

 

$

38,547

 

 

$

182,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liabilities

 

$

6,772

 

 

 

 

 

$

 

 

$

6,772

 

 

$

 

 

$

 

Total liabilities

 

$

6,772

 

 

 

 

 

$

 

 

$

6,772

 

 

$

 

 

$

 

 

Summary of Changes in Fair Value of Level 3 Financial Instruments

The following table presents a summary of the changes in the fair value of the Company’s Level 3 financial instruments (in thousand):

 

 

 

 

 

 

 

 

 

 

June 30, 2024

 

 

December 31, 2023

 

Fair value, beginning balance

 

$

6,772

 

 

$

90

 

Fair value at issuance of Series A Warrants

 

 

 

 

 

6,450

 

Change in the fair value of Series A warrants included in other income (expense), net

 

 

(3,061

)

 

 

300

 

Change in the fair value of private placement warrants included in other income (expense), net

 

 

(19

)

 

 

(68

)

Fair value, closing balance

 

$

3,692

 

 

$

6,772

 

Schedule of Black-Scholes Option Pricing Model For Private Warrants

The key inputs into the Black-Scholes option pricing model for the private placement warrants were as follows for the relevant periods:

 

 

 

June 30, 2024

 

 

December 31, 2023

 

Expected term (years)

 

 

1.7

 

 

 

2.2

 

Expected volatility

 

 

87.4

%

 

 

94.1

%

Risk-free interest rate

 

 

4.90

%

 

 

4.23

%

Dividend yield

 

 

0

%

 

 

0

%

Exercise Price

 

$

57.50

 

 

$

57.50

 

 

The key inputs into the Black-Scholes option pricing model for the Series A warrants were as follows for the relevant periods:

 

 

 

June 30, 2024

 

 

December 31, 2023

 

Expected term (years)

 

 

3.5

 

 

 

4.0

 

Expected volatility

 

 

89.8

%

 

 

87.2

%

Risk-free interest rate

 

 

4.43

%

 

 

3.89

%

Dividend yield

 

 

0

%

 

 

0

%

Exercise Price

 

$

5.00

 

 

$

5.00