Annual report [Section 13 and 15(d), not S-K Item 405]

Fair Value Measures and Disclosures (Tables)

v3.25.1
Fair Value Measures and Disclosures (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds (i)

 

 

215

 

 

 

 

 

 

 

 

 

215

 

Total financial assets

 

$

215

 

 

$

 

 

$

 

 

$

215

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liabilities (2022 Private Warrant) (iii)

 

$

 

 

$

 

 

$

1

 

 

$

1

 

Common stock warrant liabilities (RDO Warrants) (iii)

 

 

 

 

 

 

 

 

90

 

 

 

90

 

Common stock warrant liabilities (Placement Agent Warrants) (iii)

 

 

 

 

 

 

 

 

16

 

 

 

16

 

Common stock warrant liabilities (2024 Private Warrants) (iii)

 

 

 

 

 

 

 

 

378

 

 

 

378

 

Common stock warrant liabilities (BEPO Warrants) (iii)

 

 

 

 

 

 

 

 

18

 

 

 

18

 

Common stock warrant liabilities (BEPO Agent Warrants) (iii)

 

 

 

 

 

 

 

 

2

 

 

 

2

 

Common stock warrant liabilities (July 2024 Private Warrants) (iii)

 

 

 

 

 

 

 

 

865

 

 

 

865

 

Common stock warrant liabilities (August Inducement Warrants) (iii)

 

 

 

 

 

 

 

 

796

 

 

 

796

 

Contingent earnout liabilities

 

 

 

 

 

 

 

 

11

 

 

 

11

 

Total financial liabilities

 

$

 

 

$

 

 

$

2,177

 

 

$

2,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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) (iii)

 

$

258

 

 

$

 

 

$

 

 

$

258

 

Common stock warrant liabilities (Private Placement) (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 consolidated balance sheets.
(ii)
Included in short-term investments on the consolidated balance sheets.
(iii)
Included in warrant liabilities on the 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

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Issuance of instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,321

 

 

 

9,020

 

 

 

446

 

 

 

4,200

 

 

 

2,437

 

Change in fair value

 

 

(127

)

 

 

(22

)

 

 

(1,445

)

 

 

 

 

 

(10,801

)

 

 

(520

)

 

 

(6,319

)

 

 

(8,642

)

 

 

(428

)

 

 

(3,335

)

 

 

(1,641

)

Fair value as of December 31, 2024

 

$

 

 

$

1

 

 

$

11

 

 

$

 

 

$

90

 

 

$

16

 

 

$

2

 

 

$

378

 

 

$

18

 

 

$

865

 

 

$

796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value as of January 1, 2023

 

$

888

 

 

$

109

 

 

$

17,414

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Issuance of instruments

 

 

 

 

 

 

 

 

 

 

 

13,890

 

 

 

10,891

 

 

 

536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value

 

 

(761

)

 

 

(86

)

 

 

(15,958

)

 

 

(8,485

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Extinguishment of debt derivatives in connection with debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

(5,405

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value as of December 31, 2023

 

$

127

 

 

$

23

 

 

$

1,456

 

 

$

 

 

$

10,891

 

 

$

536

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$