XML 32 R5.htm IDEA: XBRL DOCUMENT v3.25.1
STATEMENTS OF CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Adoption of ASU 2020-06
Accumulated Other Comprehensive Income [Member]
Accumulated Deficit [Member]
Accumulated Deficit [Member]
Adoption of ASU 2020-06
Convertible Preferred Stock, beginning balance at Dec. 31, 2022   $ 183,034            
Convertible Preferred Stock, beginning balance (in shares) at Dec. 31, 2022   6,730,821            
Beginning balance at Dec. 31, 2022 $ (170,034)   $ 1 $ 15,530     $ (185,565)  
Beginning balance (in shares) at Dec. 31, 2022     5,028,148          
Issuance of preferred stock, net of issuance costs and warrant liabilities   $ 78,679            
Issuance of preferred stock, net of issuance costs and warrant liabilities (in shares)   6,145,740            
Common B warrant exercises 5,223     5,223        
Common B warrant exercises (in shares)     991,957          
Stock option exercises 10     10        
Stock option exercises (in shares)     1,222          
Stock-based compensation expense 5,658     5,658        
Unrealized gain (loss) on short-term investments 137         $ 137    
Net Income (Loss) (44,099)           (44,099)  
Convertible Preferred Stock, ending balance at Dec. 31, 2023 $ 261,713 $ 261,713            
Convertible Preferred Stock, ending balance (in shares) at Dec. 31, 2023 12,876,561 12,876,561            
Ending balance at Dec. 31, 2023 $ (203,105)   $ 1 26,421 $ 12,317 137 (229,664) $ (12,317)
Ending balance (in shares) at Dec. 31, 2023     6,021,327          
Accounting Standards Update [Extensible Enumeration] ASU 2020-06              
Issuance of preferred stock, net of issuance costs and warrant liabilities   $ 59,660            
Issuance of preferred stock, net of issuance costs and warrant liabilities (in shares)   4,352,393            
Common B warrant exercises $ 6,100     6,100        
Common B warrant exercises (in shares)     634,513          
Stock option exercises $ 89     89        
Stock option exercises (in shares) 11,953   11,953          
Stock-based compensation expense $ 6,384     6,384        
Unrealized gain (loss) on short-term investments (72)         (72)    
Net Income (Loss) (54,756)           (54,756)  
Convertible Preferred Stock, ending balance at Dec. 31, 2024 $ 321,373 $ 321,373            
Convertible Preferred Stock, ending balance (in shares) at Dec. 31, 2024 17,228,954 17,228,954            
Ending balance at Dec. 31, 2024 $ (245,360)   $ 1 $ 51,311   $ 65 $ (296,737)  
Ending balance (in shares) at Dec. 31, 2024     6,667,793