XML 9 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 42,387 $ 1,639
Short-term investments 34,612 0
Prepaid expenses and other current assets 1,184 967
Total current assets 78,183 2,606
Deferred transaction costs 0 3,146
Operating lease right-of-use assets 1,516 0
Restricted cash 500 0
Other non-current assets 976 410
Total assets 81,175 6,162
Current liabilities:    
Accounts payable 494 1,560
Accrued expenses and other current liabilities (including $64 and $85 due to a related party) 5,195 2,195
Convertible promissory notes, net of discount of $1,298 (including $0 and $18,670 due to a related party) 0 19,541
Derivative liabilities (including $0 and $995 due to a related party) 0 1,042
Tranche liability (including $0 and $331 due to a related party) 0 365
Operating lease liabilities, current 376 0
Total current liabilities 6,065 24,703
Royalty obligation - related party 32,076 32,076
Operating lease liabilities, long-term 1,169 0
Total liabilities 39,310 56,779
Commitments and contingencies (Note 10)
Redeemable convertible preferred stock, $0.00001 par value, no shares authorized, issued and outstanding as of September 30, 2025; 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 $0 as of September 30, 2025 0 45,999
Stockholders' equity (deficit):    
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of September 30, 2025; no shares authorized, issued, and outstanding as of December 31, 2024
Common stock, $0.0001 and $0.00001 par value as of September 30, 2025 and December 31, 2024, respectively; 300,000,000 and 86,000,000 shares authorized as of September 30, 2025 and December 31, 2024, respectively; 18,702,418 and 1,356,431 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively 2 0
Additional paid-in capital 191,858 19,945
Accumulated other comprehensive income 6 0
Accumulated deficit (150,001) (116,561)
Total stockholders' equity (deficit) 41,865 (96,616)
Total liabilities, redeemable convertible preferred stock and stockholders' equity (deficit) $ 81,175 $ 6,162