Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measures and Disclosures (Tables)

v3.24.4
Fair Value Measures and Disclosures (Tables)
9 Months Ended
Sep. 30, 2024
Fair Value Disclosures [Abstract]  
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

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$