XML 57 R50.htm IDEA: XBRL DOCUMENT v3.25.2
Convertible Promissory Notes - Additional Information (Details)
1 Months Ended 3 Months Ended 6 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 ($)
Jun. 30, 2025
USD ($)
$ / shares
Jun. 30, 2024
USD ($)
Mar. 31, 2024
USD ($)
Jun. 30, 2025
USD ($)
$ / shares
shares
Jun. 30, 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     $ 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             $ (1,300,000)   (200,000) $ (2,100,000)  
Total fair value at issuance of derivative instrument         1,100,000            
Interest expense           0 500,000   800,000 600,000  
Contractual interest expense             200,000   200,000 200,000  
Amortization of debt discount             300,000   600,000 400,000  
Total premium on debt         $ 2,100,000            
Debt instrument outstanding           $ 0     0    
Accrued interest                 $ 900,000    
Common shares issued for conversion of debt | shares                 1,757,951    
Conversion price per share | $ / shares           $ 6.2     $ 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      
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     $ 10,000,000    
Interest rate   8.00%                  
Maturity date     2025-05                
Change in the fair value of derivative liability           0     500,000    
Recognized gain for change in fair value of tranche liability           0     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     0    
Accrued interest                 $ 300,000    
Common shares issued for conversion of debt | shares                 1,660,888    
Conversion price per share | $ / shares           $ 6.2     $ 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     $ 3,750,000    
Change in the fair value of derivative liability           $ 0     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     $ 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           $ 0 $ 0   $ 600,000 $ 0  
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