XML 35 R2.htm IDEA: XBRL DOCUMENT v3.25.4
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Dec. 31, 2025
Sep. 30, 2025
Dec. 31, 2024
Jun. 18, 2024
Current assets:        
Cash and cash equivalents   $ 50,106 $ 69,386 $ 0
Related party subscription receivable     0 3
Investments   148,799 0  
Prepaid expenses and other current assets   2,455 268 0
Total current assets   201,360 69,654 3
Property and equipment, net   176 0  
Operating lease right-of-use asset   740 0  
Other assets   174 3,145 0
Total assets   202,450 72,799 3
Current liabilities:        
Accounts payable   1,350 1,290 0
Accrued expenses and other current liabilities   14,012 4,125 0
Related party accrued expenses and other current liabilities   2,048 5,504 0
Warrant liability, related party   4,947 1,077 0
Total current liabilities   22,357 11,996 0
Convertible Notes payable   0 [1] 107,600 [1],[2] 0 [2]
Long-term lease liability   747 0  
Total liabilities   23,104 119,596 0
Commitments and contingencies (Note 13)
Stockholders' deficit:        
Series Seed convertible preferred stock, $0.0001 par value; no shares and 20,000,000 shares authorized as of September 30, 2025 and December 31, 2024, respectively; no shares and 20,000,000 issued and outstanding as of September 30, 2025 and December 31, 2024, respectively; liquidation preference of $2 as of December 31, 2024 and none as of September 30, 2025, respectively   2 2 2
Common stock   3 1 1
Additional paid-in capital   321,769 179 0
Accumulated other comprehensive income   29 0  
Accumulated deficit   (142,457) (46,979) 0
Total stockholders' equity (deficit)   179,346 (46,799) 1
Total liabilities, Series Seed convertible preferred stock and stockholders' equity (deficit)   202,450 72,799 3
Series Seed Convertible Preferred Stock        
Current liabilities:        
Convertible preferred stock   0 2 $ 2
Series A Non-voting Convertible Preferred Stock        
Stockholders' deficit:        
Series Seed convertible preferred stock, $0.0001 par value; no shares and 20,000,000 shares authorized as of September 30, 2025 and December 31, 2024, respectively; no shares and 20,000,000 issued and outstanding as of September 30, 2025 and December 31, 2024, respectively; liquidation preference of $2 as of December 31, 2024 and none as of September 30, 2025, respectively   $ 2 $ 0  
[1] Includes related party amount of $22.7 million at December 31, 2024.
[2] Includes related party amount of $22.7 million.