XML 274 R86.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Common Stock
Previously reported
Common Stock
Retroactive application of reverse recapitalization
Common Stock
Additional Paid-In Capital
Previously reported
Additional Paid-In Capital
Retroactive application of reverse recapitalization
Additional Paid-In Capital
Accumulated Deficit
Previously reported
Accumulated Deficit
Accumulated Other Comprehensive Income/(Loss)
Previously reported
Retroactive application of reverse recapitalization
Total
Beginning balance at Dec. 31, 2022     $ 19     $ 446   $ (45,492) $ (24)     $ (45,051)
Beginning balance (in shares) at Dec. 31, 2022     19,127,914                  
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)                        
Exercise of stock options           2           2
Exercise of stock options (in shares)     6,250                  
Stock-based compensation           314           314
Net income (loss)               (17,347)       (17,347)
Ending balance at Dec. 31, 2023 $ 19 $ (17) $ 2 $ 762 $ 17 $ 779 $ (62,839) (62,839)   $ (62,058)   $ (62,058)
Ending balance (in shares) at Dec. 31, 2023 19,134,164 (16,567,945) 2,566,219                 19,134,164
Redeemable convertible preferred stock beginning balance at Dec. 31, 2022                       $ 85,503
Redeemable convertible preferred stock beginning balance (in shares) at Dec. 31, 2022                       29,555,538
Redeemable convertible preferred stock ending balance at Dec. 31, 2023                   $ 85,503   $ 85,503
Redeemable convertible preferred stock ending balance (in shares) at Dec. 31, 2023                   29,555,538 (25,591,628) 3,963,910
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)                        
Exercise of stock options (in shares)     8,548,000     5,000           5,000
Stock-based compensation           $ 81           $ 81
Net income (loss)               (4,202)       (4,202)
Ending balance at Mar. 31, 2024     $ 2     865   (67,041)       (66,174)
Ending balance (in shares) at Mar. 31, 2024     2,574,767                  
Redeemable convertible preferred stock ending balance at Mar. 31, 2024                       $ 85,503
Redeemable convertible preferred stock ending balance (in shares) at Mar. 31, 2024                       3,963,910
Beginning balance at Dec. 31, 2023 $ 19 $ (17) $ 2 762 17 779 (62,839) (62,839)   $ (62,058)   $ (62,058)
Beginning balance (in shares) at Dec. 31, 2023 19,134,164 (16,567,945) 2,566,219                 19,134,164
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)                        
Net income (loss)                       $ (11,177)
Ending balance at Jun. 30, 2024     $ 2     944   (74,016)       (73,070)
Ending balance (in shares) at Jun. 30, 2024     2,574,767                  
Redeemable convertible preferred stock beginning balance at Dec. 31, 2023                   $ 85,503   $ 85,503
Redeemable convertible preferred stock beginning balance (in shares) at Dec. 31, 2023                   29,555,538 (25,591,628) 3,963,910
Redeemable convertible preferred stock ending balance at Jun. 30, 2024                       $ 85,503
Redeemable convertible preferred stock ending balance (in shares) at Jun. 30, 2024                       3,963,910
Beginning balance at Dec. 31, 2023 $ 19 $ (17) $ 2 762 17 779 (62,839) (62,839)   $ (62,058)   $ (62,058)
Beginning balance (in shares) at Dec. 31, 2023 19,134,164 (16,567,945) 2,566,219                 19,134,164
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)                        
Exercise of stock options           5           $ 5
Exercise of stock options (in shares)     63,750                 63,750
Stock-based compensation           319           $ 319
Net income (loss)               (29,397)       (29,397)
Ending balance at Dec. 31, 2024 $ 19 $ (17) $ 2 1,086 17 1,103 (92,236) (92,236)   (91,131)   $ (91,131)
Ending balance (in shares) at Dec. 31, 2024 19,197,914 (16,623,147) 2,574,767                 2,574,767
Redeemable convertible preferred stock beginning balance at Dec. 31, 2023                   $ 85,503   $ 85,503
Redeemable convertible preferred stock beginning balance (in shares) at Dec. 31, 2023                   29,555,538 (25,591,628) 3,963,910
Redeemable convertible preferred stock ending balance at Dec. 31, 2024                   $ 85,503   $ 85,503
Redeemable convertible preferred stock ending balance (in shares) at Dec. 31, 2024                   29,555,538 (25,591,628) 3,963,910
Beginning balance at Mar. 31, 2024     $ 2     865   (67,041)       $ (66,174)
Beginning balance (in shares) at Mar. 31, 2024     2,574,767                  
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)                        
Stock-based compensation           79           79
Net income (loss)               (6,975)       (6,975)
Ending balance at Jun. 30, 2024     $ 2     944   (74,016)       (73,070)
Ending balance (in shares) at Jun. 30, 2024     2,574,767                  
Redeemable convertible preferred stock beginning balance at Mar. 31, 2024                       $ 85,503
Redeemable convertible preferred stock beginning balance (in shares) at Mar. 31, 2024                       3,963,910
Redeemable convertible preferred stock ending balance at Jun. 30, 2024                       $ 85,503
Redeemable convertible preferred stock ending balance (in shares) at Jun. 30, 2024                       3,963,910
Beginning balance at Dec. 31, 2024 $ 19 $ (17) $ 2 1,086 17 1,103 (92,236) (92,236)   $ (91,131)   $ (91,131)
Beginning balance (in shares) at Dec. 31, 2024 19,197,914 (16,623,147) 2,574,767                 2,574,767
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)                        
Exercise of stock options           3           $ 3
Exercise of stock options (in shares)     727,000                  
Stock-based compensation           80           80
Unrealized gain (loss) on short-term investments                 2     2
Net income (loss)               (9,579)       (9,579)
Ending balance at Mar. 31, 2025     $ 2     1,186   (101,815) 2     (100,625)
Ending balance (in shares) at Mar. 31, 2025     2,575,494                  
Redeemable convertible preferred stock beginning balance at Dec. 31, 2024                   $ 85,503   $ 85,503
Redeemable convertible preferred stock beginning balance (in shares) at Dec. 31, 2024                   29,555,538 (25,591,628) 3,963,910
Redeemable convertible preferred stock ending balance at Mar. 31, 2025                       $ 85,503
Redeemable convertible preferred stock ending balance (in shares) at Mar. 31, 2025                       3,963,910
Beginning balance at Dec. 31, 2024 $ 19 $ (17) $ 2 $ 1,086 $ 17 1,103 $ (92,236) (92,236)   $ (91,131)   $ (91,131)
Beginning balance (in shares) at Dec. 31, 2024 19,197,914 (16,623,147) 2,574,767                 2,574,767
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)                        
Exercise of stock options (in shares)                       18,618
Transaction costs in connection with the Merger                       $ (4,100)
Unrealized gain (loss) on short-term investments                       (13)
Net income (loss)                       (5,412)
Ending balance at Jun. 30, 2025     $ 9     130,579   (97,648) (13)     $ 32,927
Ending balance (in shares) at Jun. 30, 2025     9,373,433,000                 9,373,433
Redeemable convertible preferred stock beginning balance at Dec. 31, 2024                   $ 85,503   $ 85,503
Redeemable convertible preferred stock beginning balance (in shares) at Dec. 31, 2024                   29,555,538 (25,591,628) 3,963,910
Redeemable convertible preferred stock ending balance at Jun. 30, 2025                       $ 0
Redeemable convertible preferred stock ending balance (in shares) at Jun. 30, 2025                       0
Beginning balance at Mar. 31, 2025     $ 2     1,186   (101,815) 2     $ (100,625)
Beginning balance (in shares) at Mar. 31, 2025     2,575,494                  
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT)                        
Exercise of stock options           421           421
Exercise of stock options (in shares)     17,891,000                  
Stock-based compensation           627           627
Conversion of redeemable convertible preferred stock into common stock in connection with the Merger     $ 4     85,499           85,503
Conversion of redeemable convertible preferred stock into common stock in connection with the Merger (in shares)     3,963,910,000                  
Issuance of common stock upon the conversion of Convertible Notes     $ 1     23,099           23,100
Issuance of common stock upon the conversion of Convertible Notes (in shares)     1,265,757,000                  
Issuance of common stock in connection with the Merger     $ 2     23,871           23,873
Issuance of common stock in connection with the Merger (in shares)     1,550,381,000                  
Transaction costs in connection with the Merger           (4,124)           (4,124)
Unrealized gain (loss) on short-term investments                 (15)     (15)
Net income (loss)               4,167       4,167
Ending balance at Jun. 30, 2025     $ 9     $ 130,579   $ (97,648) $ (13)     $ 32,927
Ending balance (in shares) at Jun. 30, 2025     9,373,433,000                 9,373,433
Redeemable convertible preferred stock beginning balance at Mar. 31, 2025                       $ 85,503
Redeemable convertible preferred stock beginning balance (in shares) at Mar. 31, 2025                       3,963,910
Condensed Consolidated Statements of Redeemable Convertible Preferred Stock and Stockholders' Deficit                        
Conversion of redeemable convertible preferred stock into common stock in connection with the Merger                       $ (85,503)
Conversion of redeemable convertible preferred stock into common stock in connection with the Merger (in shares)                       (3,963,910,000)
Redeemable convertible preferred stock ending balance at Jun. 30, 2025                       $ 0
Redeemable convertible preferred stock ending balance (in shares) at Jun. 30, 2025                       0