Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis |
The following tables set forth the fair value of the Company’s financial assets and liabilities measured on a recurring basis by level within the fair value hierarchy as of September 30, 2024 and December 31, 2023 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2024 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
Assets measured at fair value |
|
|
|
|
|
|
|
Money market funds |
$ |
142,090 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
142,090 |
|
Cash equivalents |
$ |
142,090 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
142,090 |
|
Term deposits |
$ |
— |
|
|
$ |
30,770 |
|
|
$ |
— |
|
|
$ |
30,770 |
|
Asset backed securities |
— |
|
|
51,400 |
|
|
— |
|
|
51,400 |
|
Government debt securities |
— |
|
|
155,312 |
|
|
— |
|
|
155,312 |
|
Corporate debt securities |
— |
|
|
320,210 |
|
|
— |
|
|
320,210 |
|
Available-for-sale investments |
— |
|
|
557,692 |
|
|
— |
|
|
557,692 |
|
Total fair value of assets |
$ |
142,090 |
|
|
$ |
557,692 |
|
|
$ |
— |
|
|
$ |
699,782 |
|
|
|
|
|
|
|
|
|
Liabilities measured at fair value |
|
|
|
|
|
|
|
Common stock warrant liabilities (Public) |
$ |
10,867 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
10,867 |
|
Common stock warrant liabilities (Private) |
— |
|
|
7,267 |
|
|
— |
|
|
7,267 |
|
Common stock warrant liabilities (Delta) |
— |
|
|
— |
|
|
24,230 |
|
|
24,230 |
|
Warrant liability |
10,867 |
|
|
7,267 |
|
|
24,230 |
|
|
42,364 |
|
Earnout Shares Liability |
— |
|
|
— |
|
|
63,922 |
|
|
63,922 |
|
Total fair value of liabilities |
$ |
10,867 |
|
|
$ |
7,267 |
|
|
$ |
88,152 |
|
|
$ |
106,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
Assets measured at fair value |
|
|
|
|
|
|
|
Money market funds |
$ |
197,543 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
197,543 |
|
Cash equivalents |
$ |
197,543 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
197,543 |
|
Term deposits |
$ |
— |
|
|
$ |
42,538 |
|
|
$ |
— |
|
|
$ |
42,538 |
|
Asset backed securities |
— |
|
|
27,469 |
|
|
— |
|
|
27,469 |
|
Government debt securities |
— |
|
|
265,681 |
|
|
— |
|
|
265,681 |
|
Corporate debt securities |
— |
|
|
492,545 |
|
|
— |
|
|
492,545 |
|
Available-for-sale investments |
— |
|
|
828,233 |
|
|
— |
|
|
828,233 |
|
Total fair value of assets |
$ |
197,543 |
|
|
$ |
828,233 |
|
|
$ |
— |
|
|
$ |
1,025,776 |
|
|
|
|
|
|
|
|
|
Liabilities measured at fair value |
|
|
|
|
|
|
|
Common stock warrant liabilities (Public) |
$ |
21,097 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
21,097 |
|
Common stock warrant liabilities (Private Placement) |
— |
|
|
14,105 |
|
|
— |
|
|
14,105 |
|
Common stock warrant liabilities (Delta) |
— |
|
|
— |
|
|
27,734 |
|
|
27,734 |
|
Warrant liabilities |
21,097 |
|
|
14,105 |
|
|
27,734 |
|
|
62,936 |
|
Earnout Shares Liability |
— |
|
|
— |
|
|
95,969 |
|
|
95,969 |
|
Total fair value of liabilities |
$ |
21,097 |
|
|
$ |
14,105 |
|
|
$ |
123,703 |
|
|
$ |
158,905 |
|
|
Summary of Debt Securities, Available-for-sale |
The following is a summary of the Company’s available-for-sale securities (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2024 |
|
Cost or Amortized Cost |
|
Unrealized Gains |
|
Unrealized
Losses
|
|
Allowance for credit losses |
|
Fair value |
Assets measured at fair value |
|
|
|
|
|
|
|
|
|
Term deposits |
$ |
30,770 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
30,770 |
|
Asset backed securities |
51,261 |
|
|
139 |
|
|
— |
|
|
— |
|
|
51,400 |
|
Government debt securities |
155,137 |
|
|
175 |
|
|
— |
|
|
— |
|
|
155,312 |
|
Corporate debt securities |
319,399 |
|
|
811 |
|
|
— |
|
|
— |
|
|
320,210 |
|
Total |
$ |
556,567 |
|
|
$ |
1,125 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
557,692 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
Cost or Amortized Cost |
|
Unrealized Gains |
|
Unrealized
Losses
|
|
Allowance for credit losses |
|
Fair value |
Assets measured at fair value |
|
|
|
|
|
|
|
|
|
Term deposits |
$ |
42,538 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
42,538 |
|
Asset backed securities |
27,465 |
|
|
21 |
|
|
(17) |
|
|
— |
|
|
27,469 |
|
Government debt securities |
265,439 |
|
|
269 |
|
|
(27) |
|
|
— |
|
|
265,681 |
|
Corporate debt securities |
492,761 |
|
|
299 |
|
|
(515) |
|
|
— |
|
|
492,545 |
|
Total |
$ |
828,203 |
|
|
$ |
589 |
|
|
$ |
(559) |
|
|
$ |
— |
|
|
$ |
828,233 |
|
|
Summary of Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation |
The following table sets forth a summary of the change in the fair value, which is recognized as a component of total other income (loss), net within the condensed consolidated statement of operations, of the Company’s Level 3 financial liabilities (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnout Shares Liability
|
|
Common Stock Warrant Liabilities Delta |
Fair value as of January 1, 2024 |
$ |
95,969 |
|
|
$ |
27,733 |
|
Change in fair value |
(32,047) |
|
|
(3,503) |
|
Fair value as of September 30, 2024 |
$ |
63,922 |
|
|
$ |
24,230 |
|
|
|
|
|
|