v3.25.0.1
Investments
12 Months Ended
Dec. 31, 2024
Investments [Abstract]  
Investments

11. Investments

In July 2023, we invested $6.0 million in a privately held company in the form of a convertible promissory note (the “Note”) and a warrant to purchase up to 1,874,933 shares of the company’s stock (the “Warrant”). Interest on the Note accrues at 8.0% per annum and outstanding principal and accrued interest is due and payable at the earlier of July 3, 2030 or a change in control of the company. The Warrant is exercisable until the date three years after the Note is repaid, subject to certain accelerating events.

We account for the Note in accordance with ASC Topic 320, Investments – Debt and Equity Securities. The Note is classified as an available-for-sale security and is recorded at fair value with the change in unrealized gains and losses recorded as a separate component in the Consolidated Statements of Comprehensive Income until realized. The Note’s unrealized gain for the years ended December 31, 2024 and 2023 was $0.1 million and $0.2 million, respectively. The Note’s amortized cost was $3.0 million and $2.7 million at December 31, 2024 and 2023, respectively. We did not recognize any credit losses related to the Note during the years ended December 31, 2024 and 2023.

We account for the Warrant in accordance with ASC 815, pursuant to which we record the derivative instrument in the Consolidated Balance Sheets at fair value with changes in fair value recorded in Other income – net in the Consolidated Statements of Operations on a recurring basis. The classification of the derivative instrument, including whether it should be recorded as an asset or a liability, is evaluated at the end of each reporting period.

We measure our investments in accordance with ASC 820, pursuant to which we disclose fair values as Level 1, Level 2, or Level 3 based on the fair value hierarchy.

Investments recorded at fair value on a recurring basis as of December 31, 2024 and 2023 were as follows (in thousands):

 

 

Fair Value Measurements Using

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Note

 

$

—

 

 

$

—

 

 

$

3,604

 

 

$

3,604

 

Warrant

 

 

—

 

 

 

—

 

 

 

3,325

 

 

 

3,325

 

 

 

$

—

 

 

$

—

 

 

$

6,929

 

 

$

6,929

 

 

 

 

Fair Value Measurements Using

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Note

 

$

—

 

 

$

—

 

 

$

2,868

 

 

$

2,868

 

Warrant

 

 

—

 

 

 

—

 

 

 

4,125

 

 

 

4,125

 

 

 

$

—

 

 

$

—

 

 

$

6,993

 

 

$

6,993

 

 

The fair value of the Note is determined using the income approach, utilizing Level 3 inputs. The estimated fair value of the Warrant is determined using the Black-Scholes option pricing model, which requires us to make assumptions and judgments about the variables used in the calculation related to the expected term, the expected volatility, the risk-free rate of interest, and the expected dividend yield. Because of the inherent uncertainty of this valuation, these estimated values may differ significantly from the values that would have been used had a ready market for the investments existed, and the differences could be material.

The following table presents quantitative information about the significant unobservable inputs applied to these Level 3 fair value measurements at December 31, 2024 and 2023:

 

 

 

 

December 31,

 

 

December 31,

 

Asset

 

Significant Unobservable Inputs

 

2024

 

 

2023

 

Note

 

Expected term (years)

 

 

5.5

 

 

 

6.5

 

 

 

Implied yield

 

21.0%

 

 

21.7%

 

Warrant

 

Expected term (years)

 

 

5.5

 

 

 

6.5

 

 

 

Expected volatility

 

59.0%

 

 

56.0%

 

 

 

Risk-free rate

 

4.4%

 

 

3.9%

 

 

 

Expected dividend yield

 

0.0%

 

 

0.0%

 

The following table summarizes the changes in the carrying amount of the Note and the Warrant (both of which are measured at fair value using Level 3 significant unobservable inputs) during the years ended December 31, 2024 and 2023 (in thousands):

 

 

Note

 

 

Warrant

 

Balance at July 3, 2023 (inception)

 

$

2,411

 

 

$

3,589

 

Accretion of discount

 

 

23

 

 

 

—

 

Interest paid-in-kind

 

 

238

 

 

 

—

 

Unrealized gains:

 

 

 

 

 

 

Recognized in net income

 

 

—

 

 

 

536

 

Recognized in other comprehensive income

 

 

196

 

 

 

—

 

Total unrealized gains

 

 

196

 

 

 

536

 

Balance at December 31, 2023

 

 

2,868

 

 

 

4,125

 

Accretion of discount

 

 

116

 

 

 

—

 

Interest paid-in-kind

 

 

501

 

 

 

—

 

Unrealized gains (losses):

 

 

 

 

 

 

Recognized in net income

 

 

—

 

 

 

(800

)

Recognized in other comprehensive loss

 

 

119

 

 

 

—

 

Total unrealized gains (losses)

 

 

119

 

 

 

(800

)

Balance at December 31, 2024

 

$

3,604

 

 

$

3,325