XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Stockholders' (Deficit) Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2023 $ 2,000 $ 882,749,000 $ (841,791,000) $ 40,960,000
Balance, shares at Dec. 31, 2023 19,378,192        
Issuance of common stock to Yorkville for debt extension and SEPA commitment fee 317,000 317,000
Issuance of common stock to Yorkville for debt extension and SEPA commitment fee, shares 116,964        
Issuance and modification of warrants to C.V. Starr 3,322,000 3,322,000
Issuance of common stock and warrants in PIPE Offering, net of offering expenses 6,000,000   6,000,000
Issuance of common stock and warrants in PIPE Offering, net of offering expenses, shares 2,141,098        
Vesting of restricted stock units  
Vesting of restricted stock units, shares 233,361        
Tax withholding on vesting of restricted stock units (357,000) (357,000)
Tax withholding on vesting of restricted stock units, shares (80,672)        
Issuance of common stock to Palantir as consideration for settlement agreement 50,000 50,000
Issuance of common stock to Palantir as consideration for settlement agreement, shares 20,000        
Retirement of shares in connection with reverse stock split
Retirement of shares in connection with reverse stock split, shares (191)        
Stock-based compensation expense 2,966,000 2,966,000
Net loss (22,013,000) (22,013,000)
Balance at Mar. 31, 2024 $ 2,000 895,047,000 (863,804,000) 31,245,000
Balance, shares at Mar. 31, 2024 21,808,752        
Balance at Dec. 31, 2023 $ 2,000 882,749,000 (841,791,000) 40,960,000
Balance, shares at Dec. 31, 2023 19,378,192        
Net loss         (44,599,000)
Balance at Sep. 30, 2024 $ 2,000 903,670,000 (886,390,000) (2,000) 17,280,000
Balance, shares at Sep. 30, 2024 21,984,614        
Balance at Mar. 31, 2024 $ 2,000 895,047,000 (863,804,000) 31,245,000
Balance, shares at Mar. 31, 2024 21,808,752        
Issuance and modification of warrants to C.V. Starr (61,000) (61,000)
Vesting of restricted stock units
Vesting of restricted stock units, shares 87,180        
Tax withholding on vesting of restricted stock units
Tax withholding on vesting of restricted stock units, shares (2,655)        
Stock-based compensation expense 2,990,000 2,990,000
Net loss     (6,488,000) (6,488,000)
Issuance of warrants to Palantir as consideration for settlement agreement 125,000 125,000
Issuance of warrants to Palantir as consideration for settlement agreement, shares 40,584        
Balance at Jun. 30, 2024 $ 2,000 898,101,000 (870,292,000) 27,811,000
Balance, shares at Jun. 30, 2024 21,933,861        
Vesting of restricted stock units
Vesting of restricted stock units, shares 75,472        
Tax withholding on vesting of restricted stock units (73,000) (73,000)
Tax withholding on vesting of restricted stock units, shares (24,719)        
Stock-based compensation expense 2,672,000 2,672,000
Net loss (16,098,000) (16,098,000)
Change in fair value of debt (2,000) (2,000)
Reclassification of liability classified warrants to equity classified 2,970,000 2,970,000
Balance at Sep. 30, 2024 $ 2,000 903,670,000 (886,390,000) (2,000) 17,280,000
Balance, shares at Sep. 30, 2024 21,984,614        
Balance at Dec. 31, 2024 $ 2,000 908,523,000 (899,683,000) (5,000) 8,837,000
Balance, shares at Dec. 31, 2024 22,546,671        
Issuance and modification of warrants to C.V. Starr 207,000 207,000
Vesting of restricted stock units
Vesting of restricted stock units, shares 87,419        
Tax withholding on vesting of restricted stock units (98,000) (98,000)
Stock-based compensation expense 2,637,000 2,637,000
Net loss (19,754,000) (19,754,000)
Change in fair value of debt 5,000 5,000
Issuance of common stock to Dragasac in connection with warrant repricing 2,460,000 2,460,000
Issuance of common stock to Dragasac in connection with warrant repricing, shares 1,188,255        
Issuance of common stock consideration shares to Yorkville in connection with Side Letter 149,000 149,000
Issuance of common stock consideration shares to Yorkville in connection with Side Letter, shares 100,000        
Issuance of common stock in connection with settlement of debt 51,000 51,000
Issuance of common stock in connection with settlement of debt, shares 21,739        
Dragasac warrant inducement 64,000 (64,000)
Balance at Mar. 31, 2025 $ 2,000 913,993,000 (919,501,000) (5,506,000)
Balance, shares at Mar. 31, 2025 23,944,084        
Balance at Dec. 31, 2024 $ 2,000 908,523,000 (899,683,000) (5,000) 8,837,000
Balance, shares at Dec. 31, 2024 22,546,671        
Net loss         (67,354,000)
Balance at Sep. 30, 2025 $ 3,000 947,004,000 (967,101,000) (20,094,000)
Balance, shares at Sep. 30, 2025 28,216,485        
Balance at Mar. 31, 2025 $ 2,000 913,993,000 (919,501,000) (5,506,000)
Balance, shares at Mar. 31, 2025 23,944,084        
Vesting of restricted stock units
Vesting of restricted stock units, shares 13,435        
Tax withholding on vesting of restricted stock units (14,000) (14,000)
Stock-based compensation expense 2,448,000 2,448,000
Net loss (24,524,000) (24,524,000)
Change in fair value of debt (3,000) (3,000)
Reclassification of liability classified warrants to equity classified 501,000 501,000
Issuance of common stock consideration shares to Yorkville in connection with Side Letter 233,000 233,000
Issuance of common stock consideration shares to Yorkville in connection with Side Letter, shares 100,000        
Common stock issued pursuant to short—term debt conversion 922,000 922,000
Common stock issued pursuant to short- term debt conversion, shares 490,632        
Issuance of common stock in exchange for consulting services 108,000 108,000
Issuance of common stock in exchange for consulting services, shares 50,000        
Issuance of common stock in connection with settlement of debt 21,000 21,000
Issuance of common stock in connection with settlement of debt, shares 12,000        
Issuance of equity-classified warrants 317,000 317,000
Balance at Jun. 30, 2025 $ 2,000 918,529,000 (944,025,000) (3,000) (25,497,000)
Balance, shares at Jun. 30, 2025 24,610,151        
Vesting of restricted stock units
Vesting of restricted stock units, shares 72,843        
Tax withholding on vesting of restricted stock units (77,000) (77,000)
Stock-based compensation expense 2,041,000 2,041,000
Net loss (23,076,000) (23,076,000)
Change in fair value of debt   3,000 3,000
Reclassification of liability classified warrants to equity classified 10,242,000 10,242,000
Issuance of common stock in connection with settlement of debt $ 1,000 3,469,000 3,470,000
Issuance of common stock in connection with settlement of debt, shares 1,525,008        
Warrants issued for consulting services 471,000 471,000
Reclassification of KTL Warrants to equity classified 9,186,000 9,186,000
Sale and issuance of common stock in private placement 1,035,000 1,035,000
Sale and issuance of common stock in private placement, shares 739,284        
Sale and issuance of common stock and warrants in private placement 2,000,000 2,000,000
Sale and issuance of common stock and warrants in private placement, shares 1,230,769        
Exercise of stock options 108,000 108,000
Exercise of stock options, shares 38,430        
Balance at Sep. 30, 2025 $ 3,000 $ 947,004,000 $ (967,101,000) $ (20,094,000)
Balance, shares at Sep. 30, 2025 28,216,485