XML 60 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible Promissory Notes - Additional Information (Details)
1 Months Ended 3 Months Ended 12 Months Ended
Jan. 31, 2025
USD ($)
Nov. 30, 2024
USD ($)
Oct. 31, 2024
USD ($)
May 31, 2024
USD ($)
Mar. 31, 2024
USD ($)
Mar. 31, 2025
USD ($)
$ / shares
shares
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Short-Term Debt [Line Items]                
Issuance of conversion of convertible promissory notes           $ 3,695,000    
Total fair value at issuance of derivative instrument         $ 2,100,000      
Tranche Liability               $ 1,407,000
Kalaris Therapeutics, Inc. | Series B-2 Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Debt instrument, converted ratio           1    
Maximum | Kalaris Therapeutics, Inc.                
Short-Term Debt [Line Items]                
Issuance of conversion of convertible promissory notes     $ 7,500,000          
Probability of Achievement | Minimum                
Short-Term Debt [Line Items]                
Tranche liability               0
Probability of Achievement | Maximum                
Short-Term Debt [Line Items]                
Tranche liability               0.80
Discount Rate                
Short-Term Debt [Line Items]                
Tranche liability               0.09
Tranche Liability                
Short-Term Debt [Line Items]                
Tranche Liability     45,900,000          
2024 Convertible Promissory Note                
Short-Term Debt [Line Items]                
Outstanding principal amount           $ 10,000,000    
Interest rate         10.00%   10.00%  
Aggregate advance       $ 10,000,000 $ 5,000,000      
Maturity date         2025-03      
Estimated fair value         $ 12,100,000   $ 12,100,000  
Change in the fair value of derivative liability           500,000    
Loss on issuance of convertible promissory notes             (800,000)  
Total fair value at issuance of derivative instrument         1,100,000      
Interest expense           800,000 $ 100,000  
Contractual interest expense           200,000    
Amortization of debt discount           600,000    
Total premium on debt         $ 2,100,000      
Debt instrument outstanding           0    
Accrued interest           $ 900,000    
Common shares issued for conversion of debt | shares           1,757,951    
Conversion price per share | $ / shares           $ 6.2    
2024 Convertible Promissory Note | Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Percentage of conversion price         80.00%      
2024 Convertible Promissory Note | Series B-2 Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Percentage of conversion price         100.00%      
2024 Convertible Promissory Note | Kalaris Therapeutics, Inc.                
Short-Term Debt [Line Items]                
Debt instrument, issued, principal amount $ 3,750,000              
2024 Convertible Promissory Note | Minimum                
Short-Term Debt [Line Items]                
Expected term (in years)             4 months 24 days  
2024 Convertible Promissory Note | Minimum | Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Gross proceeds             $ 10,000,000  
2024 Convertible Promissory Note | Maximum                
Short-Term Debt [Line Items]                
Outstanding principal amount         $ 10,000,000   $ 10,000,000  
Expected term (in years)             1 year 3 months 18 days  
Contractual interest expense             $ 100,000  
Amortization of debt discount             $ 100,000  
2024 Convertible Promissory Note | Probability of Achievement | Minimum                
Short-Term Debt [Line Items]                
Tranche liability         0   0  
2024 Convertible Promissory Note | Probability of Achievement | Maximum                
Short-Term Debt [Line Items]                
Tranche liability         0.90   0.90  
2024 Convertible Promissory Note | Discount Rate | Minimum                
Short-Term Debt [Line Items]                
Tranche liability         0.123   0.123  
2024 Convertible Promissory Note | Discount Rate | Maximum                
Short-Term Debt [Line Items]                
Tranche liability         0.187   0.187  
2024 Bridge Notes                
Short-Term Debt [Line Items]                
Outstanding principal amount   $ 5,000,000 $ 24,500,000     $ 10,000,000    
Interest rate   8.00%            
Maturity date     2025-05          
Change in the fair value of derivative liability           500,000    
Recognized gain for change in fair value of tranche liability           400,000    
Loss on issuance of convertible promissory notes               $ (35,900,000)
Total fair value at issuance of derivative instrument     $ 1,000,000          
Tranche liability     0.095          
Debt instrument outstanding           0    
Accrued interest           $ 300,000    
Common shares issued for conversion of debt | shares           1,660,888    
Conversion price per share | $ / shares           $ 6.2    
Debt instrument, issued, principal amount   $ 1,000,000 $ 9,000,000          
Additional draw up amount   $ 15,000,000            
Tranche Liability     $ 21,400,000         400,000
Change in the fair value of the tranche liability               $ 21,000,000
2024 Bridge Notes | Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Percentage of conversion price     80.00%          
Difference between the fair value at the issuance date and the principal amount of the note     $ 14,500,000          
2024 Bridge Notes | Series B-2 Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Percentage of conversion price     100.00%          
2024 Bridge Notes | Minimum                
Short-Term Debt [Line Items]                
Expected term (in years)     4 months 24 days          
2024 Bridge Notes | Minimum | Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Gross proceeds     $ 10,000,000          
2024 Bridge Notes | Maximum                
Short-Term Debt [Line Items]                
Outstanding principal amount     $ 15,000,000          
Expected term (in years)     7 months 6 days          
Debt instrument, issued, principal amount     $ 25,000,000          
2024 Bridge Notes | Probability of Achievement | Minimum                
Short-Term Debt [Line Items]                
Tranche liability     0          
2024 Bridge Notes | Probability of Achievement | Maximum                
Short-Term Debt [Line Items]                
Tranche liability     0.60          
2025 Bridge Notes                
Short-Term Debt [Line Items]                
Outstanding principal amount 3,900,000         $ 3,750,000    
Change in the fair value of derivative liability           200,000    
Total fair value at issuance of derivative instrument $ 200,000              
Accrued interest           $ 100,000    
Per share price paid by investors 8.50%              
2025 Bridge Notes | Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Difference between the fair value at the issuance date and the principal amount of the note $ 200,000              
2025 Bridge Notes | Series B-2 Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Outstanding principal amount $ 3,750,000              
Common shares issued for conversion of debt | shares           794,499    
Conversion price per share | $ / shares           $ 4.7851    
2025 Bridge Notes | Minimum                
Short-Term Debt [Line Items]                
Expected term (in years) 2 months 12 days              
2025 Bridge Notes | Maximum                
Short-Term Debt [Line Items]                
Expected term (in years) 3 months 18 days              
2025 Bridge Notes | Probability of Achievement | Minimum                
Short-Term Debt [Line Items]                
Tranche liability 0.20              
2025 Bridge Notes | Probability of Achievement | Maximum                
Short-Term Debt [Line Items]                
Tranche liability 0.80              
2025 Bridge Notes | Tranche | Series B-2 Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Additional draw up amount $ 5,000,000              
2025 Bridge Notes | First and Second Tranches | Series B-2 Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Additional draw up amount 3,750,000              
2025 Bridge Notes | Third Tranches | Series B-2 Redeemable Convertible Preferred Stock                
Short-Term Debt [Line Items]                
Additional draw up amount 7,500,000              
2024 Bridge Notes and 2025 Bridge Notes                
Short-Term Debt [Line Items]                
Interest expense           $ 600,000    
Contractual interest expense           200,000    
Amortization of debt discount           $ 400,000    
January 2025 AlloVir Convertible Promissory Note                
Short-Term Debt [Line Items]                
Outstanding principal amount $ 3,750,000              
AlloVir Note | Kalaris Therapeutics, Inc.                
Short-Term Debt [Line Items]                
Common shares issued for conversion of debt | shares           160,165    
AlloVir Note | Maximum                
Short-Term Debt [Line Items]                
Issuance of conversion of convertible promissory notes     $ 7,500,000