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

Note 3. Financial Instruments

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The Company’s valuation techniques used to measure fair value maximize the use of observable inputs and minimize the use of unobservable inputs. The Company follows a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value. These levels of inputs are the following:

Level 1—Quoted prices in active markets for identical assets or liabilities.
Level 2—Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The Company’s financial instruments are valued using quoted prices in active markets or based upon other observable inputs. Money market funds are classified as Level 1 financial assets. Certificates of deposit and commercial paper are classified as Level 2 financial assets. The fair value of the Level 2 assets is estimated using pricing models using current observable market information for similar securities. The Company’s Level 2 investments may include U.S. government-backed securities and corporate securities that are valued based upon observable inputs that may include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers and reference data including market research publications. The fair value of commercial paper is based upon the time to maturity and discounted using the three-month treasury bill rate. The average remaining maturity of the Company’s Level 2 investments as of June 30, 2025 is less than twelve months and these investments are rated by S&P and Moody’s at AAA or AA- for securities and A1, A2, P1 or P2 for commercial paper.

The following is a summary of available-for-sale securities as of June 30, 2025 and December 31, 2024 (in thousands):

 

 

 

June 30,
2025

 

 

 

Amortized
Cost

 

 

Unrealized
Gain

 

 

Unrealized
Loss

 

 

Estimated
Fair
Value

 

Money market funds

 

$

552

 

 

$

 

 

$

 

 

$

552

 

Certificates of deposit

 

 

150

 

 

 

 

 

 

 

 

 

150

 

Commercial paper

 

 

4,736

 

 

 

 

 

 

(1

)

 

 

4,735

 

 

 

$

5,438

 

 

$

 

 

$

(1

)

 

$

5,437

 

Reported as:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

5,288

 

 

$

 

 

$

(1

)

 

$

5,287

 

Short-term investments

 

 

 

 

 

 

 

 

 

 

 

 

Long-term restricted investments

 

 

150

 

 

 

 

 

 

 

 

 

150

 

 

 

$

5,438

 

 

$

 

 

$

(1

)

 

$

5,437

 

 

 

 

 

December 31, 2024

 

 

 

Amortized
Cost

 

 

Unrealized
Gain

 

 

Unrealized
Loss

 

 

Estimated
Fair
Value

 

Money market funds

 

$

688

 

 

$

 

 

$

 

 

$

688

 

Certificates of deposit

 

 

150

 

 

 

 

 

 

 

 

 

150

 

Commercial paper

 

 

8,914

 

 

 

 

 

 

(1

)

 

 

8,913

 

 

$

9,752

 

 

$

 

 

$

(1

)

 

$

9,751

 

Reported as:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

8,810

 

 

$

 

 

$

(1

)

 

$

8,809

 

Short-term investments

 

 

792

 

 

 

 

 

 

 

 

 

792

 

Long-term restricted investments

 

 

150

 

 

 

 

 

 

 

 

 

150

 

 

$

9,752

 

 

$

 

 

$

(1

)

 

$

9,751

 

 

The following is a summary of the cost and estimated fair value of available-for-sale securities at June 30, 2025, by contractual maturity (in thousands):

 

 

 

June 30,
2025

 

 

 

Amortized
Cost

 

 

Estimated
Fair
Value

 

Mature in one year or less

 

$

4,736

 

 

$

4,735

 

Mature after one year through five years

 

 

150

 

 

 

150

 

 

$

4,886

 

 

$

4,885

 

 

There were no securities that have had an unrealized loss for more than 12 months as of June 30, 2025.

As of June 30, 2025, unrealized losses on available-for-sale investments are not attributed to credit risk and are considered to be temporary. The Company believes that it is more-likely-than-not that investments in an unrealized loss position will be held until maturity or the recovery of the cost basis of the investment. To date, the Company has not recorded any impairment charges on marketable securities related to other-than-temporary declines in market value.

 

 

Warrant Liabilities

The following table summarizes the activity of the Company’s Level 3 warrant liabilities during the three and six months ended June 30, 2025 and 2024 (in thousands):

 

 

 

Three months ended
June 30,

 

 

Six months ended
June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Fair value at beginning of period - February 2023 issuance (Common warrants)

 

$

438

 

 

$

672

 

 

$

414

 

 

$

312

 

Change in fair value during the period

 

 

(42

)

 

 

42

 

 

 

(18

)

 

 

402

 

Fair value at end of period - February 2023 issuance (Common warrants)

 

$

396

 

 

$

714

 

 

$

396

 

 

$

714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value at beginning of period - July 2023 issuance (Common warrants)

 

$

1,230

 

 

$

2,270

 

 

$

1,134

 

 

$

912

 

Change in fair value during the period

 

 

(404

)

 

 

36

 

 

 

(308

)

 

 

1,394

 

Fair value at end of period - July 2023 issuance

 

$

826

 

 

$

2,306

 

 

$

826

 

 

$

2,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fair value at end of period

 

$

1,222

 

 

$

3,020

 

 

$

1,222

 

 

$

3,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Warrants

 

February 2023 Warrants

In February 2023, the Company issued common warrants to purchase an aggregate of 2,000,000 shares of common stock in a registered direct offering.

The common warrants are accounted for as current liabilities on the balance sheets and are adjusted to estimated fair value at period end through “other income (expense)” on the statements of operations. The estimated fair value of the outstanding common warrants was $10.3 million, $414,000 and $396,000 as of February 8, 2023 (i.e., the issuance date), December 31, 2024 and June 30, 2025, respectively. In September 2023, 1,400,000 shares of the common warrants were exercised through the alternative cashless exercise provision in accordance with the financing agreement, resulting in a net issuance of 924,000 shares to the holder. The aggregate number of shares of our common stock issuable in such alternative cashless exercise equals the product of (x) the aggregate number of shares of our common stock that would be issuable upon exercise of the common warrant in accordance with the terms of such common warrant if such exercise were by means of a cash exercise rather than a cashless exercise and (y) 0.66. The Company calculated the estimated fair value of the common warrants using a Monte-Carlo simulation model with the following key assumptions. The Company took the likelihood of achieving certain events and related impact on the Company's common stock price into account, as appropriate.

The exercise price for the outstanding common warrants was adjusted down from $5.00 per share to $0.51 per share as of December 31, 2023 as a result of an anti-dilution provision in the common warrants issued in the February 2023 financing that was triggered by the sale of our common stock in the open market in November 2023. There were 600,000 shares of outstanding common warrants as of June 30, 2025.

 

 

 

February 8, 2023 (issuance)

 

 

December 31, 2024

 

 

June 30, 2025

 

Common stock price

 

$

5.81

 

 

$

0.75

 

 

$

0.64

 

Exercise price per share

 

$

5.00

 

 

$

0.51

 

 

$

0.51

 

Expected volatility

 

 

87

%

 

 

132

%

 

 

134

%

Risk-free interest rate

 

 

3.8

%

 

 

4.3

%

 

 

3.7

%

Contractual term (in years)

 

 

5.0

 

 

 

3.0

 

 

 

2.5

 

Expected dividend yield

 

 

%

 

 

%

 

 

%

 

July 2023 warrants

In July 2023, the Company issued common warrants to purchase an aggregate of 2,991,027 shares of common stock in a registered direct offering.

The common warrants are accounted for as current liabilities on the balance sheets and are adjusted to estimated fair value at period end through “other income (expense)” on the statements of operations. The estimated fair value of the outstanding common warrants was $5.8 million, $1.1 million and $826,000 as of July 21, 2023 (i.e., the issuance date), December 31, 2024 and June 30, 2025, respectively. The Company calculated the estimated fair value of the common warrants using a Black-Scholes option pricing model with the following key assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

July 21, 2023 (issuance)

 

 

December 31, 2024

 

 

June 30, 2025

 

Common stock price

 

$

3.05

 

 

$

0.75

 

 

$

0.64

 

Exercise price per share

 

$

4.89

 

 

$

4.89

 

 

$

4.89

 

Expected volatility

 

 

89

%

 

 

124

%

 

 

128

%

Risk-free interest rate

 

 

4.2

%

 

 

4.3

%

 

 

3.7

%

Contractual term (in years)

 

 

5.0

 

 

 

3.5

 

 

 

3.0

 

Expected dividend yield

 

 

%

 

 

%

 

 

%

 

There were no exercises of the common warrants issued in the July 2023 registered direct offering.