v3.24.2.u1
Fair Value Measurements
6 Months Ended
Jun. 30, 2024
Fair Value Measurements  
Fair Value Measurements

Note 10 – Fair Value Measurements

The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities).

The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis and indicates the level within the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value as of:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

June 30, 

​

December 31, 

​

​

2024

​

2023

(in thousands)

 

Level

 

Balance

 

Level

 

Balance

Cash equivalents

​

​

​

​

​

​

​

​

​

​

Money market funds

​

1

​

$

146,125

​

1

​

$

186,125

Liabilities

​

​

​

​

​

​

​

​

​

​

​

​

Earnout liability

​

3

​

$

345

​

3

​

$

654

Warrant liability – Public Warrants

​

1

​

​

2,266

​

1

​

​

4,245

Warrant liability – Private Placement Warrants

​

3

​

​

480

​

3

​

​

896

Total liabilities

​

​

​

​

$

3,091

​

​

​

​

$

5,795

​

The earnout liability was valued using a Monte Carlo simulation methodology. Assumptions used in the valuation of the earnout liability were as follows as of:

​

​

​

​

​

​

​

​

​

​

​

​

June 30, 

​

December 31, 

​

​

2024

​

2023

Stock price

 

$

2.45

 

 

$

3.58

 

Risk-free interest rate

​

​

4.7

%

​

​

4.1

%

Expected restriction period (in years)

​

​

2.0

​

​

​

2.5

​

Expected volatility

​

​

79

%

​

​

63

%

Dividend rate

​

​

—

%

​

​

—

%

​

The warrants are accounted for as liabilities in accordance with ASC 815, Derivatives and Hedging, and are presented as warrant liabilities on the condensed consolidated balance sheets. The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of warrant liabilities in the condensed consolidated statements of operations. The closing price of the Public Warrants was used as its fair value as of each relevant date.

As of June 30, 2024, the Private Placement Warrants were valued using a Monte Carlo simulation methodology, which is considered a Level 3 fair value measurement. Assumptions used in the valuation of the Private Placement Warrant liability using the Monte Carlo simulation methodology are as follows as of:

​

​

​

​

​

​

​

​

​

​

​

​

June 30, 

​

December 31, 

​

​

2024

​

2023

Stock price

 

$

2.45

 

 

$

3.58

 

Risk-free interest rate

​

​

4.7

%

​

​

4.1

%

Expected term (in years)

​

​

2.0

​

​

​

2.5

​

Expected volatility

​

​

79

%

​

​

63

%

Dividend rate

​

​

—

%

​

​

—

%

Exercise price

​

$

11.50

​

​

$

11.50

​

​

The following table presents a reconciliation for all liabilities measured and recognized at fair value on a recurring basis using significant unobservable inputs (Level 3):

​

​

​

​

​

​

​

​

​

​

​

​

​

Private

​

​

​

​

​

Placement

​

​

Earnout

​

Warrant

(in thousands)

​

Liability

​

Liability

Fair value as of December 31, 2023

 

$

654

 

$

896

Change in fair value of liability

​

​

(309)

​

​

(416)

Fair value as of June 30, 2024

​

$

345

​

$

480

​

The carrying values of certain accounts such as cash, restricted cash, accounts receivable, prepaid expenses and other current assets, accounts payable and accrued expenses are deemed to approximate their fair values due to their short-term nature. The fair values of the Company’s money market funds are based on quoted prices in active markets for identical assets. There were no assets measured on a recurring basis using significant unobservable inputs (Level 3) as of June 30, 2024 and December 31, 2023.