XML 14 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 100,965 $ 1,639
Prepaid expenses and other current assets 1,217 967
Total current assets 102,182 2,606
Deferred transaction costs 0 3,146
Restricted cash 500 0
Other non-current assets 410 410
Total assets 103,092 6,162
Current liabilities:    
Accounts payable 2,374 1,560
Accrued research and development expenses 1,886 659
Accrued compensation 372 591
Accrued expenses and other current liabilities ($108 and $85 due to a related party) 2,510 945
Convertible promissory notes, net of discount of $1,298 (including $0 and $18,670 for a related party) 0 19,541
Derivative liabilities (including $0 and $995 for a related party) 0 1,042
Tranche liability (including $0 and $331 for a related party) 0 365
Total current liabilities 7,142 24,703
Royalty obligation - related party 32,076 32,076
Total liabilities 39,218 56,779
Commitments and contingencies (Note 8)
Redeemable convertible preferred stock, no shares authorized, issued and outstanding as of March 31, 2025; $0.00001 par value, 75,151,340 shares authorized as of December 31, 2024; 43,151,340 shares issued and outstanding as of December 31, 2024; liquidation preference of $45,151 as of December 31, 2024 0 45,999
Stockholders' equity (deficit)    
Preferred stock, 10,000,000 shares authorized, $0.0001 par value, no shares issued and outstanding as of March 31, 2025; no shares authorized, issued, and outstanding as of December 31, 2024
Common stock, $0.0001 and $0.00001 par value as of March 31, 2025 and December 31, 2024, respectively; 300,000,000 and 86,000,000 shares authorized as of March 31, 2025 and December 31, 2024, respectively; 18,702,418 and 1,356,431 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively 2 0
Additional paid-in capital 190,629 19,945
Accumulated deficit (126,757) (116,561)
Total stockholders' equity (deficit) 63,874 (96,616)
Total liabilities, redeemable convertible preferred stock and stockholders' equity (deficit) $ 103,092 $ 6,162