4. fair value of financial instruments

The Company’s financial instruments that are measured at fair value on a recurring basis consist of cash equivalents, marketable securities, corporate equity securities, contingent consideration liabilities related to acquisitions, and success payment derivative liabilities pursuant to the Harvard and Broad License Agreements.

The following tables set forth the fair value of the Company’s financial assets and liabilities by level within the fair value hierarchy at December 31, 2025 (in thousands):

 

 

Carrying
amount

 

 

Fair
value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

274,944

 

 

$

274,944

 

 

$

274,944

 

 

$

 

 

$

 

U.S. Treasury securities backed repurchase
agreements

 

 

20,000

 

 

 

20,000

 

 

 

 

 

 

20,000

 

 

 

 

Marketable securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

304,959

 

 

 

304,959

 

 

 

 

 

 

304,959

 

 

 

 

Corporate notes

 

 

150,046

 

 

 

150,046

 

 

 

 

 

 

150,046

 

 

 

 

U.S. Treasury securities

 

 

462,984

 

 

 

462,984

 

 

 

 

 

 

462,984

 

 

 

 

U.S. Government securities

 

 

26,696

 

 

 

26,696

 

 

 

 

 

 

26,696

 

 

 

 

Corporate equity securities

 

 

5,581

 

 

 

5,581

 

 

 

5,581

 

 

 

 

 

 

 

Total assets

 

$

1,245,210

 

 

$

1,245,210

 

 

$

280,525

 

 

$

964,685

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Success payment liability – Harvard

 

$

3,300

 

 

$

3,300

 

 

$

 

 

$

 

 

$

3,300

 

Success payment liability – Broad Institute

 

 

4,400

 

 

 

4,400

 

 

 

 

 

 

 

 

 

4,400

 

Contingent consideration liability milestones

 

 

8,666

 

 

 

8,666

 

 

 

 

 

 

 

 

 

8,666

 

Total liabilities

 

$

16,366

 

 

$

16,366

 

 

$

 

 

$

 

 

$

16,366

 

 

 

The following tables set forth the fair value of the Company’s financial assets and liabilities by level within the fair value hierarchy at December 31, 2024 (in thousands):

 

 

Carrying
amount

 

 

Fair
value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

281,786

 

 

 

281,786

 

 

$

281,786

 

 

$

 

 

$

 

Marketable securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial paper

 

 

181,296

 

 

 

181,296

 

 

 

 

 

 

181,296

 

 

 

 

Corporate notes

 

 

100,165

 

 

 

100,165

 

 

 

 

 

 

100,165

 

 

 

 

U.S. Treasury securities

 

 

164,770

 

 

 

164,770

 

 

 

 

 

 

164,770

 

 

 

 

U.S. Government securities

 

 

114,761

 

 

 

114,761

 

 

 

 

 

 

114,761

 

 

 

 

Corporate equity securities

 

 

7,781

 

 

 

7,781

 

 

 

7,781

 

 

 

 

 

 

 

Total assets

 

$

850,559

 

 

$

850,559

 

 

$

289,567

 

 

$

560,992

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Success payment liability – Harvard

 

$

3,900

 

 

$

3,900

 

 

$

 

 

$

 

 

$

3,900

 

Success payment liability – Broad Institute

 

 

4,500

 

 

 

4,500

 

 

 

 

 

 

 

 

 

4,500

 

Derivative settlement liability

 

 

5,404

 

 

 

5,404

 

 

 

 

 

 

 

 

 

5,404

 

Contingent consideration liability – Technology

 

 

496

 

 

 

496

 

 

 

 

 

 

 

 

 

496

 

Contingent consideration liability – Product

 

 

635

 

 

 

635

 

 

 

 

 

 

 

 

 

635

 

Total liabilities

 

$

14,935

 

 

$

14,935

 

 

$

 

 

$

 

 

$

14,935

 

Cash equivalents – Money market funds included within cash equivalents are classified within Level 1 of the fair value hierarchy because they are valued using quoted market prices in active markets and repurchase agreements backed by U.S. Treasury securities that are classified within Level 2 of the fair value hierarchy because pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date, and fair value is determined through using models or other valuation methodologies.

Marketable securities – Marketable securities, excluding corporate equity securities, are classified within Level 2 of the fair value hierarchy because pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date, and fair value is determined using models or other valuation methodologies.

During the year ended December 31, 2025, Eli Lilly and Company, or Lilly, completed its acquisition of Verve Therapeutics, Inc., or Verve. As a result of the acquisition, the Company received total proceeds of $5.7 million as consideration for its 546,970 shares of Verve's common stock and recorded a realized loss of $0.4 million during the year ended December 31, 2025, presented in "Interest and other income (expense), net" in the consolidated statements of operations and other comprehensive loss. The shares were previously classified as marketable securities on the Company's consolidated balance sheet and measured at fair value. There were no other realized gains or losses from the sale of marketable securities during the year ended December 31, 2025. Proceeds from the sale are reflected in investing activities on the consolidated statements of cash flows. The Company recognized $3.1 million of other income during the year ended December 31, 2025 and $4.5 million and $3.0 million of other expense during the years ended December 31, 2024 and 2023, respectively, associated with changes in the fair value of Verve's common stock.

As of December 31, 2025 and 2024, the Company owned 1,608,337 shares of Prime's common stock valued at $5.6 million and $4.7 million, respectively. The Company recognized $0.9 million of other income and $9.6 million of other expense during the years ended December 31, 2025 and 2024, respectively, associated with changes in the fair value of Prime's common stock.

The following table summarizes other income (expense) incurred due to changes in the fair value of corporate equity securities held (in thousands):

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2023

 

Other income (expense)

 

$

3,942

 

 

$

(14,093

)

 

$

(18,592

)

Success Payment Liability – As discussed further in Note 9, the Company is required to make payments to Harvard and Broad Institute based upon the achievement of specified multiples of the initial weighted average value of the Company’s Series A Preferred or, subsequent to the IPO, the market value of the Company's common stock, at specified valuation dates. The Company’s liability for the share-based success payments under the Harvard and Broad License Agreements are carried at fair value. To determine the estimated fair value of the success payment liability, the Company uses a Monte Carlo simulation methodology, which models the future movement of stock prices based on several key variables.

The following variables were incorporated in the calculation of the estimated fair value of the Harvard and Broad Institute success payment liabilities:

 

 

Harvard

 

 

Broad Institute

 

 

 

December 31,
2025

 

 

December 31,
2024

 

 

December 31,
2025

 

 

December 31,
2024

 

Fair value of common stock (per share)

 

$

27.72

 

 

$

24.80

 

 

$

27.72

 

 

$

24.80

 

Expected volatility

 

 

71

%

 

 

78

%

 

 

75

%

 

 

81

%

Expected term (years)

 

0.01-3.49

 

 

0.03-4.49

 

 

0.01-4.36

 

 

0.03-5.36

 

The computation of expected volatility was estimated using the Company's historical volatility along with available information about the historical volatility of stocks of similar publicly traded companies for a period matching the expected term assumption. In addition, the Company incorporated the estimated number, timing, and probability of valuation measurement dates in the calculation of the success payment liability.

The following table reconciles the change in the fair value of success payment liabilities based on Level 3 inputs (in thousands):

 

 

Year Ended December 31, 2025

 

 

 

Harvard

 

 

Broad Institute

 

 

Total

 

Balance at December 31, 2023

 

$

5,200

 

 

$

5,600

 

 

$

10,800

 

Change in fair value

 

 

(1,300

)

 

 

(1,100

)

 

 

(2,400

)

Balance at December 31, 2024

 

$

3,900

 

 

$

4,500

 

 

$

8,400

 

Change in fair value

 

 

(600

)

 

 

(100

)

 

 

(700

)

Balance at December 31, 2025

 

$

3,300

 

 

$

4,400

 

 

$

7,700

 

Contingent consideration liabilities – On July 1, 2025, the Company acquired an early-stage life sciences company, which was consolidated by the Company under ASC 810, Consolidation, as the Company determined that the acquiree is a variable interest entity and that the Company is the primary beneficiary through its 100% ownership interest. The total consideration paid was $14.5 million, which is comprised of an upfront payment of 403,128 shares of the Company’s common stock valued at $6.7 million, contingent consideration payments based on the achievement of certain development, clinical and commercial milestones valued at $7.7 million and $0.1 million of seller transaction expenses. The maximum amount of the milestone payments is $89.0 million. The primary asset acquired included in-process research and development valued at $14.5 million upon acquisition. As no alternative future use was identified for the acquired in-process research and development, the Company expensed the full fair value of the asset as research and development expense upon acquisition.

Milestone payments are payable at the Company’s sole discretion in cash or in shares of the Company's common stock (valued using a volume-weighted average price). As these milestones are payable with a variable number of shares of the Company’s common stock, the milestone payments result in liability classification under ASC 480, Distinguishing Liabilities from Equity. These contingent consideration liabilities are carried at fair value which was estimated by applying a probability-based model, which utilized inputs based on timing of achievement that were unobservable in the market. These contingent consideration liabilities are classified within Level 3 of the fair value hierarchy and had a fair value of $7.7 million as of the acquisition date.

The following variables were incorporated in the calculation of the estimated fair value of the contingent consideration liabilities:

 

 

Contingent consideration liability milestones

 

 

December 31,
2025

Discount rate

 

 

8.00

%

 

Probability of achievement

 

2-32%

 

 

Projected year of achievement

 

2026-2037

 

 

The following table reconciles the change in fair value of the contingent consideration liabilities based on level 3 inputs (in thousands):

 

 

Year Ended December 31, 2025

 

 

 

Contingent consideration liability milestones

 

Balance at July 1, 2025 (inception)

 

$

7,715

 

Change in fair value

 

 

951

 

Balance at December 31, 2025

 

$

8,666

 

Under the Agreement and Plan of Merger, dated February 23, 2021, between the Company and Guide Therapeutics, Inc., or Guide, Guide’s former stockholders and optionholders were eligible to receive up to an additional $100.0 million in technology milestone

payments and $220.0 million in product milestone payments, payable in the Company’s common stock valued using the volume-weighted average price of the Company’s stock over the ten-day trading period ending two trading days prior to the date on which the applicable milestone is achieved. During the year ended December 31, 2025, the Company assessed the fair value of the contingent consideration liabilities related to potential technology and product milestone payments from its prior acquisition of Guide and determined that the fair value of the underlying technology and product milestones was zero. The milestones were removed from the Company's balance sheet as of December 31, 2025. The fair value of the contingent consideration liabilities related to Guide as of December 31, 2024 was $1.1 million and was classified within Level 3 of the fair value hierarchy as of December 31, 2024. During the years ended December 31, 2025, 2024 and 2023, the Company recognized $1.1 million, $1.6 million and $9.7 million of other income, respectively, related to the change in fair value of the Guide technology and product contingent consideration liabilities.

Historical Timeline

Fiscal YearFiled
2025Feb 24, 2026Showing above
2023Feb 27, 2024
2021Feb 28, 2022

About Fair Value Disclosures

Fair value disclosures classify all assets and liabilities measured at fair value into a three-level hierarchy: Level 1 (quoted market prices), Level 2 (observable inputs like yield curves), and Level 3 (unobservable inputs requiring management estimates). The proportion of Level 3 assets directly reflects how much of the balance sheet depends on internal models rather than market evidence.

Key signals: a growing Level 3 balance relative to total fair-value assets increases valuation uncertainty and earnings volatility risk. Watch for transfers between levels — assets moving from Level 2 to Level 3 often signal deteriorating market liquidity. Unrealized gains and losses on Level 3 positions flow through earnings or other comprehensive income, so large swings deserve scrutiny. For financial institutions, examine the sensitivity disclosures that show how Level 3 valuations change under alternative assumptions. Compare the fair value of debt against its carrying amount to gauge hidden leverage.