XML 19 R2.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Dec. 31, 2023
Current assets:      
Cash and cash equivalents $ 11,995 $ 13,160 $ 16,967
Grant funds receivable 2,700 855 345
Prepaids and other 462 375 415
Total current assets 15,157 14,390 17,727
Deposits and other long-term assets 1,050 1,550 2,293
Property and equipment, net 17,252 16,885 14,670
Operating lease assets, net 1,454 2,104 2,901
Total assets 34,913 34,929 37,591
Current liabilities:      
Accounts payable 636 277 4,780
Accrued liabilities 1,208 1,159 835
Unearned reservation fees 4,078 4,086 3,863
Current portion of lease liabilities and other current liabilities 1,124 1,030 915
Total current liabilities 7,046 6,552 10,393
Right of use liabilities - operating lease 610 1,468 2,498
Other long-term liabilities 15 15 15
Total liabilities 7,671 8,035 12,906
Commitments and contingencies (Note 8)  
Stockholders’ Equity      
Preferred stock, $0.0001 par value, 31,304,495 authorized; 0 and 3,721,394 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively (Note 6) 1  
Preferred stock, $0.0001 par value, 31,304,495 authorized; 3,721,394 shares issued and outstanding (Note 9)  
Additional paid-in capital 333,078 304,579  
Additional paid-in capital   304,584 268,001
Subscription receivables (281) (814)
Accumulated deficit (305,839) (277,412) (242,505)
Total stockholders’ equity 27,242 26,894 24,685
Total liabilities and stockholders’ equity 34,913 34,929 37,591
Common Class A [Member]      
Stockholders’ Equity      
Class B Common Stock, $0.0001 par value, 115,000,000 shares authorized, 9,280,914 and 4,877,990 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively 2 6  
Common stock   2 2
Common Class B [Member]      
Stockholders’ Equity      
Class B Common Stock, $0.0001 par value, 115,000,000 shares authorized, 9,280,914 and 4,877,990 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively 1 1  
Common stock $ 1 $ 1 $ 1