v3.25.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets Measured at Fair Value on Recurring Basis and Level of Inputs used in such Measurements

The following tables show the Company’s financial assets measured at fair value on a recurring basis and the level of inputs used in such measurements as of March 31, 2025 and December 31, 2024 (in thousands):

 

 

March 31, 2025

 

 

Adjusted Cost

 

 

Unrealized Gains

 

 

Unrealized Losses

 

 

Fair Value

 

 

Fair Value Level

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

1,321

 

 

$

—

 

 

$

—

 

 

$

1,321

 

 

 

Money market funds

 

 

16,478

 

 

 

—

 

 

 

—

 

 

 

16,478

 

 

Level 1

Commercial paper

 

 

53,213

 

 

 

—

 

 

 

(11

)

 

 

53,202

 

 

Level 2

Total cash and cash equivalents

 

 

71,012

 

 

 

—

 

 

 

(11

)

 

 

71,001

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

11,872

 

 

 

—

 

 

 

(4

)

 

 

11,868

 

 

Level 2

Corporate debt securities

 

 

499

 

 

 

—

 

 

 

—

 

 

 

499

 

 

Level 2

U.S. agency securities

 

 

2,817

 

 

 

—

 

 

 

—

 

 

 

2,817

 

 

Level 2

U.S. government securities

 

 

99,493

 

 

 

17

 

 

 

(7

)

 

 

99,503

 

 

Level 2

Total short-term investments

 

 

114,681

 

 

 

17

 

 

 

(11

)

 

 

114,687

 

 

 

Total assets measured at fair value

 

$

185,693

 

 

$

17

 

 

$

(22

)

 

$

185,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

Adjusted Cost

 

 

Unrealized Gains

 

 

Unrealized Losses

 

 

Fair Value

 

 

Fair Value Level

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

1,152

 

 

$

—

 

 

$

—

 

 

$

1,152

 

 

 

Money market funds

 

 

44,524

 

 

 

—

 

 

 

—

 

 

 

44,524

 

 

Level 1

Commercial paper

 

 

39,291

 

 

 

—

 

 

 

(6

)

 

 

39,285

 

 

Level 2

U.S. agency securities

 

 

6,453

 

 

 

1

 

 

 

—

 

 

 

6,454

 

 

Level 2

Total cash and cash equivalents

 

 

91,420

 

 

 

1

 

 

 

(6

)

 

 

91,415

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

8,697

 

 

 

1

 

 

 

(1

)

 

 

8,697

 

 

Level 2

Corporate debt securities

 

 

498

 

 

 

—

 

 

 

—

 

 

 

498

 

 

Level 2

U.S. agency securities

 

 

2,330

 

 

 

—

 

 

 

—

 

 

 

2,330

 

 

Level 2

U.S. government securities

 

 

82,042

 

 

 

33

 

 

 

(6

)

 

 

82,069

 

 

Level 2

Total short-term investments

 

 

93,567

 

 

 

34

 

 

 

(7

)

 

 

93,594

 

 

 

Total assets measured at fair value

 

$

184,987

 

 

$

35

 

 

$

(13

)

 

$

185,009

 

 

 

The amortized costs and fair value of marketable debt securities (excluding cash and money market funds) by contractual maturity, at March 31, 2025 are as follows (in thousands):

 

 

March 31, 2025

 

 

 

Amortized Cost

 

 

Fair Value

 

Less than 1 year

 

$

160,931

 

 

$

160,924

 

1 to 5 years

 

 

6,963

 

 

 

6,965

 

Total

 

$

167,894

 

 

$

167,889

 

Amortized Costs and Fair Value of Marketable Debt Securities by Contractual Maturity

The amortized costs and fair value of marketable debt securities (excluding cash and money market funds) by contractual maturity, at March 31, 2025 are as follows (in thousands):

 

 

March 31, 2025

 

 

 

Amortized Cost

 

 

Fair Value

 

Less than 1 year

 

$

160,931

 

 

$

160,924

 

1 to 5 years

 

 

6,963

 

 

 

6,965

 

Total

 

$

167,894

 

 

$

167,889

 

Schedule of Risk-free Interest Rate Based on U.S. Treasury Yield Curve Over Expected Term of Warrants Assumptions used are listed below, which are Level 3 fair value inputs. Expected term was equal to the then-remaining contractual periods of each of the two warrants. Expected volatility was based on the Company's actual historical volatility over the expected terms of the warrants. The risk-free interest rate was based on the U.S. Treasury yield curve over the expected terms of the warrants. Refer to Note 8. Related Party Transactions for further information about the warrants issued to Tempus.

 

 

As of March 31,
2024

 

Expected term (in years)

 

0.75 - 1.75

 

Volatility

 

103.91 - 106.32%

 

Risk-free interest rate

 

4.70 - 5.21%

 

Dividend yield

 

–%

 

Total fair value of Tempus Warrants (in thousands)

 

$

5,262

 

Schedule of the Changes in the Fair Value of the Companies Level 3 Financial Instruments

The following table sets forth a summary of the changes in fair value of the Tempus Warrants, which are classified as Level 3 financial instruments (in thousands):

 

 

Warrant
Liabilities

 

Beginning balance — December 31, 2023

 

$

10,027

 

Change in fair value—recognized as non-cash gain within Other income (expense), net

 

 

(4,765

)

Ending balance — March 31, 2024

 

$

5,262