v3.25.2
Fair Value Measurements
6 Months Ended
Jun. 30, 2025
Fair Value Disclosures [Abstract]  
Fair Value Measurements

4. Fair Value Measurements

 

The following table presents the Company’s financial liabilities that are measured at fair value on a recurring basis and the level of inputs used in such measurements (in thousands):

 

 

 

June 30, 2025

 

 

 

Balance

 

 

Quoted Prices
in Active
Markets
(Level 1)

 

 

Significant
Other
Observable
Inputs (Level 2)

 

 

Significant Unobservable Inputs (Level 3)

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Oramed Note

 

$

18,451

 

 

$

 

 

$

 

 

$

18,451

 

Tranche B Notes

 

 

21,420

 

 

 

 

 

 

 

 

 

21,420

 

Purchased revenue liability

 

 

7,600

 

 

 

 

 

 

 

 

 

7,600

 

Derivative liabilities

 

 

20,269

 

 

 

 

 

 

 

 

 

20,269

 

Other long-term liabilities

 

 

165

 

 

 

 

 

 

 

 

 

165

 

Total liabilities measured at fair value

 

$

67,905

 

 

$

 

 

$

 

 

$

67,905

 

 

 

 

December 31, 2024

 

 

 

Balance

 

 

Quoted Prices
in Active
Markets
(Level 1)

 

 

Significant
Other
Observable
Inputs (Level 2)

 

 

Significant
Unobservable
Inputs (Level 3)

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Oramed Note

 

$

12,161

 

 

$

 

 

$

 

 

$

12,161

 

Tranche B Notes

 

 

23,560

 

 

 

 

 

 

 

 

 

23,560

 

Purchased revenue liability

 

 

6,800

 

 

 

 

 

 

 

 

 

6,800

 

Derivative liabilities

 

 

18,303

 

 

 

 

 

 

 

 

 

18,303

 

Other long-term liabilities

 

 

155

 

 

 

 

 

 

 

 

 

155

 

Total liabilities measured at fair value

 

$

60,979

 

 

$

 

 

$

 

 

$

60,979

 

 

The Oramed Note

 

In September 2023, the Company issued a senior secured promissory note to Oramed in the principal amount of $101.9 million (the “Oramed Note”) (see Note 7). The Company elected the fair value option to account for the Oramed Note with any changes in the fair value of the note recorded in the unaudited condensed consolidated statements of operations, with the exception of changes in fair value due to instrument-specific credit risk, if any, which are recorded as a component of other comprehensive income. The Company uses a discounted cash flow model to determine the fair value of the Oramed Note based on Level 3 inputs. This methodology discounts the interest and principal payments

using a risk-adjusted discount rate. The fair value as of June 30, 2025 and December 31, 2024 was determined to be $18.5 million and $12.2 million, respectively, by applying a discount rate of 128.46% and 128.82%, respectively. For the three and six months ended June 30, 2025, the Company recorded a loss of $3.5 million and $6.3 million in change in fair value of the Oramed Note in the unaudited condensed consolidated statements of operations, respectively. For the three and six months ended June 30, 2024, the Company recorded $4.3 million and $8.1 million, respectively, in change in fair value of the Oramed Note in the unaudited condensed consolidated statements of operations.

 

Tranche B Notes

 

In October 2024, the Company entered into the Tranche B Securities Purchase Agreement to issue and sell the Tranche B Notes in the principal amount of $50.0 million (see Note 7). The Company elected the fair value option to account for the Tranche B Notes with any changes in the fair value of such notes recorded in the unaudited condensed consolidated statements of operations, with the exception of changes in fair value due to instrument-specific credit risk, if any, which are recorded as a component of other comprehensive income. The Tranche B Notes are measured at fair value on a recurring basis using Level 3 inputs. The Company uses the Binomial Lattice Model valuation technique to measure the fair value of the Tranche B Notes. The fair value as of June 30, 2025 and December 31, 2024, was determined to be $21.4 million and $23.6 million, respectively. For the three and six months ended June 30, 2025, the Company recorded a loss of $4.2 million and $6.7 million, respectively, in change in fair value of the Tranche B Notes in the unaudited condensed consolidated statement of operations.

 

Purchased Revenue Liability

 

In October 2024, the Company entered into a Purchase and Sale Agreement (“ZTlido Royalty Purchase Agreement”) with certain institutional investors (collectively, the “ZTlido Royalty Investors”) and Oramed (see Note 7). In February 2025, the Company also entered into a Purchase and Sale Agreement (“Gloperba-Elyxyb Royalty Purchase Agreement”) with certain institutional investors (collectively, the “Gloperba-Elyxyb Royalty Investors”) and Oramed (see Note 7). The Company elected the fair value option for the purchased revenue liability for both agreements with changes in fair value recorded as change in fair value of debt and liability instruments in the unaudited condensed consolidated statements of operations, with the exception of changes in fair value due to instrument-specific credit risk, if any, which are recorded as a component of other comprehensive income. The Company uses a Scenario-Based Method valuation technique to measure the fair value of the purchased revenue liability. The aggregate fair value of both agreements as of June 30, 2025 and December 31, 2024, was determined to be $7.6 million and $6.8 million, respectively. For the three and six months ended June 30, 2025, the Company recorded a loss of $0.7 million and $1.5 million, respectively, in change in fair value of the purchased revenue liability in the unaudited condensed consolidated statement of operations.

 

Derivative Liabilities

 

The Company recorded a loss of $12.4 million and $2.0 million for the three and six months ended June 30, 2025, respectively, attributed to warrant liabilities consisting of the Private Warrants, the February 2024 BDO Firm Warrants, the April 2024 RDO Common Warrants, Deposit Warrant, the October 2024 Noteholder Warrants, and December 2024 RDO Common Warrants (each as defined below). The Company recorded a loss of $15.3 million and $15.7 million for the three and six months ended June 30, 2024, attributed to warrant liability consisting of the Private Warrants, the February 2024 BDO Firm Warrants and the April 2024 RDO Common Warrants. The Company assumed the private placement warrants from Vickers in November 2022 in connection with the Business Combination (the “Private Warrants”).

 

As of June 30, 2025, the following warrants to purchase Common Stock that are included in derivative liabilities were outstanding: 1,000,000 Private Warrants, which are currently exercisable for an aggregate of up to 28,572 shares of Common Stock, 3,803,447 February 2024 BDO Firm Warrants, which are currently exercisable for an aggregate of up to 108,686 shares of Common Stock, 15,000,000 April 2024 RDO Common Warrants, which are currently exercisable for an aggregate of up to 428,572 shares of Common Stock, 3,250,000 Deposit Warrant, which are currently exercisable for an aggregate of up to 3,250,000 shares of Common Stock, 7,500,000 October 2024 Noteholder Warrants, which are currently exercisable for an aggregate of up to 214,284 shares of Common Stock, and 57,512,958 December 2024 RDO Common Warrants, which are currently exercisable for an aggregate of up to 1,642,871 shares of Common Stock. As of June 30, 2025, the fair value of derivative warrant liabilities related to these warrants was $20.3 million.

The following table includes a summary of the derivative liabilities measured at fair value during the six months ended June 30, 2025 (in thousands):

 

 

 

Fair Value

 

Ending Balance as of December 31, 2024

 

$

18,303

 

Change in fair value measurement

 

 

1,966

 

Ending Balance as of June 30, 2025

 

$

20,269

 

 

Warrant Liability Measurement

 

The derivative warrant liability was valued using the Black-Scholes option pricing model, which is considered to be a Level 3 fair value measurement. The primary unobservable input utilized in determining the fair value of the warrant is the expected volatility of the Common Stock. The expected volatility assumption is based on the Company’s historical volatility, historical volatilities of comparable companies whose share prices are publicly available as well as the implied volatility of the Public Warrants (as defined below), described in Note 9 of the Notes to Consolidated Financial Statements in the Annual Report on Form 10-K.

 

A summary of the inputs used in valuing the derivative warrant liabilities as of June 30, 2025 is as follows:

 

 

 

Private Warrants

 

 

February 2024 BDO Firm Warrants

 

 

April 2024 RDO Common Warrants

 

 

Deposit Warrant

 

 

October 2024 Noteholder Warrants

 

 

December 2024 RDO Common Warrants (5yr)

 

 

December 2024 RDO Common Warrants (2.5yr)

 

Exercise price

 

$

402.50

 

 

$

59.50

 

 

$

38.50

 

 

$

1.20

 

 

$

36.40

 

 

$

22.72

 

 

$

22.72

 

Term, in years

 

 

2.36

 

 

 

3.68

 

 

 

3.82

 

 

 

3.97

 

 

 

4.27

 

 

 

4.45

 

 

 

1.95

 

Volatility

 

 

109.0

%

 

 

86.0

%

 

 

85.0

%

 

 

77.0

%

 

 

81.0

%

 

 

80.0

%

 

 

100.0

%

Risk-free rate

 

 

3.67

%

 

 

3.68

%

 

 

3.69

%

 

 

3.70

%

 

 

3.72

%

 

 

3.72

%

 

 

3.70

%

Dividend yield

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

A summary of the inputs used in valuing the derivative warrant liabilities as of December 31, 2024 is as follows:

 

 

 

Private Warrants

 

 

February 2024 BDO Firm Warrants

 

 

April 2024 RDO Common Warrants

 

 

Deposit Warrant

 

 

October 2024 Noteholder Warrants

 

 

December 2024 RDO Common Warrants (5yr)

 

 

December 2024 RDO Common Warrants (2.5yr)

 

Exercise price

 

$

402.50

 

 

$

59.50

 

 

$

38.50

 

 

$

1.20

 

 

$

36.40

 

 

$

22.72

 

 

$

22.72

 

Term, in years

 

 

2.86

 

 

 

4.18

 

 

 

4.32

 

 

 

4.47

 

 

 

4.77

 

 

 

4.95

 

 

 

2.45

 

Volatility

 

 

109.0

%

 

 

81.0

%

 

 

80.0

%

 

 

73.0

%

 

 

77.0

%

 

 

76.0

%

 

 

95.0

%

Risk-free rate

 

 

4.22

%

 

 

4.29

%

 

 

4.30

%

 

 

4.30

%

 

 

4.32

%

 

 

4.33

%

 

 

4.21

%

Dividend yield

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

0.0

%

 

 

Contingent Consideration Related to SP-104 Acquisition

 

The Development Milestone Payment related to the SP-104 Assets represents an obligation to potentially settle a fixed value in a variable number of shares of Common Stock and requires remeasurement at fair value through settlement.

 

Upon the achievement of FDA approval for a new drug application for SP-104, the Company will transfer $3.0 million in cash or shares of Common Stock to Aardvark, at the discretion of the Company. The fair value of the contingent consideration liability associated with the Development Milestone Payment was estimated using a probability-weighted discounted cash flow method. Significant unobservable inputs assumptions included the likelihood of receiving FDA approval for SP-104, expected timing for receipt of FDA approval for SP-104, and a discount rate of 9.4%. As of each of June 30, 2025 and December 31, 2024, the fair value of contingent consideration related to the Development Milestone Payment was $0.2 million.