XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Class A Common Stock [Member]
Class B Common Stock [Member]
Preferred Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2023 $ 8 $ 0   $ 38,994 $ (34,321) $ 4,682
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares at Dec. 31, 2023 13,804,788 753,857        
Ending balance, value at Sep. 30, 2024 $ 8 $ 0   40,054 (39,610) 452
Issuances of Class A and Class B shares, net of issuance costs   (51) (51)
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares 215,755          
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares   (182,846)        
Stock-based compensation   1,328 1,328
Net loss   (5,290) (5,290)
S-1 filing costs   (217) (217)
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares at Sep. 30, 2024 14,020,543 571,011        
Beginning balance, value at Jun. 30, 2024 $ 8 $ 0   39,761 (37,890) 1,879
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares at Jun. 30, 2024 13,917,085 674,469        
Ending balance, value at Sep. 30, 2024 $ 8 $ 0   40,054 (39,610) 452
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares   (103,458)        
Stock-based compensation   509 509
Net loss   (1,720) (1,720)
Conversion of Class B to Class A shares  
Conversion of Class B to Class A shares, shares 103,458          
S-1 filing costs   (217) (217)
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares at Sep. 30, 2024 14,020,543 571,011        
Beginning balance, value at Dec. 31, 2024 $ 1 $ 0 $ 0 40,351 (40,856) (503)
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares at Dec. 31, 2024 14,020,543 571,011 0      
Ending balance, value at Sep. 30, 2025 $ 2 $ 0 $ 0 54,275 (47,484) 6,792
Issuances of Class A and Class B shares, net of issuance costs $ 1 12,110 12,110
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares 5,495,997   5,185      
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares   (507,039)        
Stock-based compensation 1,814 1,814
Net loss   (6,628) (6,628)
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares at Sep. 30, 2025 19,516,540 63,972 5,185      
Beginning balance, value at Jun. 30, 2025 $ 2 $ 0 $ 0 53,478 (45,420) 8,060
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares at Jun. 30, 2025 17,441,920 147,305 6,687      
Ending balance, value at Sep. 30, 2025 $ 2 $ 0 $ 0 54,275 (47,484) 6,792
Issuances of Class A and Class B shares, net of issuance costs 165 166
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares 2,074,620          
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares   (83,333) (1,502)      
Stock-based compensation 632 632
Net loss $ (2,062) $ (2,065)
Issuances of Class A, Class B, and Preferred shares, net of issuance costs, shares at Sep. 30, 2025 19,516,540 63,972 5,185