Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis |
The Company’s assets and liabilities that were measured at fair value on a recurring basis were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measured as of September 30, 2024 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
(In thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds (i) |
|
$ |
1,347 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,347 |
|
Total financial assets |
|
$ |
1,347 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,347 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Common stock warrant liabilities (2022 Private Warrant) (iii) |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
Common stock warrant liabilities (RDO Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
102 |
|
|
|
102 |
|
Common stock warrant liabilities (Placement Agent Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
18 |
|
|
|
18 |
|
Common stock warrant liabilities (2024 Private Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
418 |
|
|
|
418 |
|
Common stock warrant liabilities (BEPO Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
20 |
|
|
|
20 |
|
Common stock warrant liabilities (BEPO Agent Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
21 |
|
|
|
21 |
|
Common stock warrant liabilities (July 2024 Private Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
910 |
|
|
|
910 |
|
Common stock warrant liabilities (August Inducement Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
860 |
|
|
|
860 |
|
Contingent earnout liabilities |
|
|
— |
|
|
|
— |
|
|
|
11 |
|
|
|
11 |
|
Total financial liabilities |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,361 |
|
|
$ |
2,361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measured as of December 31, 2023 |
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
(In thousands) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Money market funds (i) |
|
$ |
3,422 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,422 |
|
Corporate bonds (ii) |
|
|
— |
|
|
|
6,621 |
|
|
|
— |
|
|
|
6,621 |
|
Total financial assets |
|
$ |
3,422 |
|
|
$ |
6,621 |
|
|
$ |
— |
|
|
$ |
10,043 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Common stock warrant liabilities (Public Warrants) (iii) |
|
$ |
258 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
258 |
|
Common stock warrant liabilities (Private Placement Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
127 |
|
|
|
127 |
|
Common stock warrant liabilities (2022 Private Warrant) (iii) |
|
|
— |
|
|
|
— |
|
|
|
23 |
|
|
|
23 |
|
Common stock warrant liabilities (RDO Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
10,891 |
|
|
|
10,891 |
|
Common stock warrant liabilities (Placement Agent Warrants) (iii) |
|
|
— |
|
|
|
— |
|
|
|
536 |
|
|
|
536 |
|
Contingent earnout liabilities |
|
|
— |
|
|
|
— |
|
|
|
1,456 |
|
|
|
1,456 |
|
Total financial liabilities |
|
$ |
258 |
|
|
$ |
— |
|
|
$ |
13,033 |
|
|
$ |
13,291 |
|
(i)Included in cash and cash equivalents on the condensed consolidated balance sheets.
(ii)Included in short-term investments on the condensed consolidated balance sheets.
(iii)Included in warrant liabilities on the condensed consolidated balance sheets.
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private placement warrant liabilities |
|
|
2022 Private Warrant |
|
|
Contingent earnout liabilities |
|
|
Debt derivatives |
|
|
RDO Warrants |
|
|
Placement Agent Warrants |
|
|
2024 Private Warrants |
|
|
BEPO Warrants |
|
|
BEPO Agent Warrants |
|
|
July 2024 Private Warrants |
|
|
August Inducement Warrants |
|
|
|
(In thousands) |
|
Fair value as of January 1, 2024 |
|
$ |
127 |
|
|
$ |
23 |
|
|
$ |
1,456 |
|
|
$ |
— |
|
|
$ |
10,891 |
|
|
$ |
536 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Change in fair value |
|
|
114 |
|
|
|
5 |
|
|
|
437 |
|
|
|
— |
|
|
|
2,162 |
|
|
|
108 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value as of March 31, 2024 |
|
$ |
241 |
|
|
$ |
28 |
|
|
$ |
1,893 |
|
|
$ |
— |
|
|
$ |
13,053 |
|
|
$ |
644 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Issuance of instruments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,321 |
|
|
|
9,020 |
|
|
|
446 |
|
|
|
- |
|
|
|
- |
|
Change in fair value |
|
|
(217 |
) |
|
|
(23 |
) |
|
|
(1,824 |
) |
|
|
— |
|
|
|
(11,016 |
) |
|
|
(544 |
) |
|
|
(5,948 |
) |
|
|
(6,784 |
) |
|
|
(336 |
) |
|
|
- |
|
|
|
- |
|
Fair value as of June 30, 2024 |
|
$ |
24 |
|
|
$ |
5 |
|
|
$ |
69 |
|
|
$ |
— |
|
|
$ |
2,037 |
|
|
$ |
100 |
|
|
$ |
373 |
|
|
$ |
2,236 |
|
|
$ |
110 |
|
|
$ |
0 |
|
|
$ |
0 |
|
Issuance of instruments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
4,200 |
|
|
$ |
2,437 |
|
Change in fair value |
|
|
(24 |
) |
|
|
(4 |
) |
|
|
(58 |
) |
|
|
— |
|
|
|
(1,935 |
) |
|
|
(82 |
) |
|
|
(352 |
) |
|
|
(1,818 |
) |
|
|
(90 |
) |
|
|
(3,290 |
) |
|
|
(1,577 |
) |
Fair value as of September 30, 2024 |
|
$ |
0 |
|
|
$ |
1 |
|
|
$ |
11 |
|
|
$ |
— |
|
|
$ |
102 |
|
|
$ |
18 |
|
|
$ |
21 |
|
|
$ |
418 |
|
|
$ |
20 |
|
|
$ |
910 |
|
|
$ |
860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private placement warrant liabilities |
|
|
2022 Private Warrant |
|
|
Contingent earnout liabilities |
|
|
Debt derivatives |
|
|
RDO Warrants |
|
|
Placement Agent Warrants |
|
|
2024 Private Warrants |
|
|
BEPO Warrants |
|
|
BEPO Agent Warrants |
|
|
|
(In thousands) |
|
Fair value as of January 1, 2023 |
|
$ |
888 |
|
|
$ |
109 |
|
|
$ |
17,414 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Change in fair value |
|
|
869 |
|
|
|
37 |
|
|
|
9,653 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value as of March 31, 2023 |
|
$ |
1,757 |
|
|
$ |
146 |
|
|
$ |
27,067 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Change in fair value |
|
|
(269 |
) |
|
|
(6 |
) |
|
|
(1,843 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value as of June 30, 2023 |
|
$ |
1,488 |
|
|
$ |
140 |
|
|
$ |
25,224 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Change in fair value |
|
|
(554 |
) |
|
|
(41 |
) |
|
|
(10,810 |
) |
|
|
17,538 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value as of September 30, 2023 |
|
$ |
934 |
|
|
$ |
99 |
|
|
$ |
14,414 |
|
|
$ |
17,538 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|