XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Redeemable Convertible Preferred Stock and Stockholders’ Equity (Deficit) - USD ($)
$ in Thousands
Total
2025 Convertible Promissory Notes
Convertible Debt
Convertible Preferred Stock
Common Stock
Common Stock
2025 Convertible Promissory Notes
Convertible Debt
Common Stock
Convertible Preferred Stock
Additional Paid-In Capital
Additional Paid-In Capital
2025 Convertible Promissory Notes
Convertible Debt
Additional Paid-In Capital
Convertible Preferred Stock
Accumulated Other Comprehensive Loss
Accumulated Deficit
Beginning balance (in shares) at Dec. 31, 2023 122,231,454                    
Beginning balance at Dec. 31, 2023 $ 768,566                    
Ending balance (in shares) at Mar. 31, 2024 122,231,454                    
Ending balance at Mar. 31, 2024 $ 768,566                    
Common stock, beginning of period (in shares) at Dec. 31, 2023       4,940,925              
Balance, beginning of period at Dec. 31, 2023 (777,564)     $ 5     $ 97,465     $ (501) $ (874,533)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Issuance of common stock upon exercise of stock options (in shares)       10,561              
Issuance of common stock upon exercise of stock options 77           77        
Stock-based compensation expense 2,723           2,723        
Foreign currency translation (loss) gain 1                 1  
Net loss (20,932)                   (20,932)
Common stock, end of period (in shares) at Mar. 31, 2024       4,951,486              
Balance, end of period at Mar. 31, 2024 $ (795,695)     $ 5     100,265     (500) (895,465)
Beginning balance (in shares) at Dec. 31, 2023 122,231,454                    
Beginning balance at Dec. 31, 2023 $ 768,566                    
Ending balance (in shares) at Sep. 30, 2024 122,231,454                    
Ending balance at Sep. 30, 2024 $ 768,566                    
Common stock, beginning of period (in shares) at Dec. 31, 2023       4,940,925              
Balance, beginning of period at Dec. 31, 2023 (777,564)     $ 5     97,465     (501) (874,533)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Foreign currency translation (loss) gain (504)                    
Net loss (63,451)                    
Common stock, end of period (in shares) at Sep. 30, 2024       5,825,792              
Balance, end of period at Sep. 30, 2024 $ (830,625)     $ 6     108,358     (1,005) (937,984)
Beginning balance (in shares) at Mar. 31, 2024 122,231,454                    
Beginning balance at Mar. 31, 2024 $ 768,566                    
Ending balance (in shares) at Jun. 30, 2024 122,231,454                    
Ending balance at Jun. 30, 2024 $ 768,566                    
Common stock, beginning of period (in shares) at Mar. 31, 2024       4,951,486              
Balance, beginning of period at Mar. 31, 2024 (795,695)     $ 5     100,265     (500) (895,465)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Issuance of common stock upon exercise of stock options (in shares)       613,614              
Issuance of common stock upon exercise of stock options 1,617     $ 1     1,616        
Stock-based compensation expense 2,640           2,640        
Foreign currency translation (loss) gain (100)                 (100)  
Net loss (23,379)                   (23,379)
Common stock, end of period (in shares) at Jun. 30, 2024       5,565,100              
Balance, end of period at Jun. 30, 2024 $ (814,917)     $ 6     104,521     (600) (918,844)
Ending balance (in shares) at Sep. 30, 2024 122,231,454                    
Ending balance at Sep. 30, 2024 $ 768,566                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Issuance of common stock upon exercise of stock options (in shares)       260,692              
Issuance of common stock upon exercise of stock options 1,501           1,501        
Stock-based compensation expense 2,336           2,336        
Foreign currency translation (loss) gain (405)                 (405)  
Net loss (19,140)                   (19,140)
Common stock, end of period (in shares) at Sep. 30, 2024       5,825,792              
Balance, end of period at Sep. 30, 2024 $ (830,625)     $ 6     108,358     (1,005) (937,984)
Beginning balance (in shares) at Dec. 31, 2024 122,231,454                    
Beginning balance at Dec. 31, 2024 $ 768,566                    
Ending balance (in shares) at Mar. 31, 2025 122,231,454                    
Ending balance at Mar. 31, 2025 $ 768,566                    
Common stock, beginning of period (in shares) at Dec. 31, 2024 6,122,048     6,122,048              
Balance, beginning of period at Dec. 31, 2024 $ (859,484)     $ 6     112,241     (772) (970,959)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Issuance of common stock upon exercise of stock options (in shares)       130,813              
Issuance of common stock upon exercise of stock options 578           578        
Stock-based compensation expense 2,492           2,492        
Foreign currency translation (loss) gain (236)                 (236)  
Net loss (32,345)                   (32,345)
Common stock, end of period (in shares) at Mar. 31, 2025       6,252,861              
Balance, end of period at Mar. 31, 2025 $ (888,995)     $ 6     115,311     (1,008) (1,003,304)
Beginning balance (in shares) at Dec. 31, 2024 122,231,454                    
Beginning balance at Dec. 31, 2024 $ 768,566                    
Ending balance (in shares) at Sep. 30, 2025 0                    
Ending balance at Sep. 30, 2025 $ 0                    
Common stock, beginning of period (in shares) at Dec. 31, 2024 6,122,048     6,122,048              
Balance, beginning of period at Dec. 31, 2024 $ (859,484)     $ 6     112,241     (772) (970,959)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Issuance of common stock upon exercise of stock options (in shares) 487,890                    
Foreign currency translation (loss) gain $ 260                    
Net loss $ (92,396)                    
Common stock, end of period (in shares) at Sep. 30, 2025 83,473,696     83,473,696              
Balance, end of period at Sep. 30, 2025 $ 254,568     $ 83     1,318,352     (512) (1,063,355)
Beginning balance (in shares) at Mar. 31, 2025 122,231,454                    
Beginning balance at Mar. 31, 2025 $ 768,566                    
Ending balance (in shares) at Jun. 30, 2025 122,231,454                    
Ending balance at Jun. 30, 2025 $ 768,566                    
Common stock, beginning of period (in shares) at Mar. 31, 2025       6,252,861              
Balance, beginning of period at Mar. 31, 2025 (888,995)     $ 6     115,311     (1,008) (1,003,304)
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Issuance of common stock upon exercise of stock options (in shares)       136,583              
Issuance of common stock upon exercise of stock options 852           852        
Stock-based compensation expense 2,253           2,253        
Foreign currency translation (loss) gain 291                 291  
Net loss (9,196)                   (9,196)
Common stock, end of period (in shares) at Jun. 30, 2025       6,389,444              
Balance, end of period at Jun. 30, 2025 $ (894,795)     $ 6     118,416     (717) (1,012,500)
Increase (Decrease) in Temporary Equity [Roll Forward]                      
Conversion of redeemable convertible preferred stock to common stock upon IPO (in shares) (122,231,454)                    
Conversion of redeemable convertible preferred stock to common stock upon IPO $ (768,566)                    
Ending balance (in shares) at Sep. 30, 2025 0                    
Ending balance at Sep. 30, 2025 $ 0                    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Conversion of redeemable convertible preferred stock to common stock upon IPO (in shares)         6,470,743 51,226,348          
Conversion of redeemable convertible preferred stock to common stock upon IPO   $ 94,139 $ 768,566   $ 6 $ 51   $ 94,133 $ 768,515    
Issuance of common stock upon IPO, net of underwriting discounts, commissions and offering costs (in shares)       19,166,667              
Issuance of common stock upon IPO, net of underwriting discounts, commissions and offering costs 332,337     $ 19     332,318        
Issuance of common stock upon exercise of stock options (in shares)       220,494              
Issuance of common stock upon exercise of stock options 1,011     $ 1     1,010        
Stock-based compensation expense 3,960           3,960        
Foreign currency translation (loss) gain 205                 205  
Net loss $ (50,855)                   (50,855)
Common stock, end of period (in shares) at Sep. 30, 2025 83,473,696     83,473,696              
Balance, end of period at Sep. 30, 2025 $ 254,568     $ 83     $ 1,318,352     $ (512) $ (1,063,355)