XML 41 R10.htm IDEA: XBRL DOCUMENT v3.24.1.u1
STATEMENTS OF CONVERTIBLE PREFERRED AND COMMON STOCK AND STOCKHOLDERS’ DEFICIT - USD ($)
$ in Thousands
Total
Series A Convertible Preferred Stock
Series A-1 Convertible Preferred Stock
Class B Convertible Preferred Stock
Class B convertible common stock
Class A Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income
Beginning balance, temporary equity (in shares) at Dec. 31, 2021   12,077,942 0 0 2,744,184        
Beginning balance, temporary equity at Dec. 31, 2021   $ 24,381 $ 0 $ 0 $ 5,900        
Convertible Preferred and Common Stock                  
Issuance of convertible preferred stock, net of issuance costs (in shares)   9,899,340 2,950,548            
Issuance of convertible preferred stock, net of issuance costs   $ 20,240 $ 9,893            
Ending balance, temporary equity (in shares) at Dec. 31, 2022   21,977,282 2,950,548 0 2,744,184        
Ending balance, temporary equity at Dec. 31, 2022 $ 60,414 $ 44,621 $ 9,893 $ 0 $ 5,900        
Beginning balance at Dec. 31, 2021 (14,214)         $ 1 $ 251 $ (14,466) $ 0
Beginning balance, common stock (in shares) at Dec. 31, 2021           9,357,145      
Stockholders' Deficit                  
Exercise of stock options (in shares)           272,026      
Exercise of stock options 135         $ 9 126    
Share-based compensation 721           721    
Unrealized gain on marketable securities 0                
Net loss $ (10,811)             (10,811)  
Ending balance, common stock (in shares) at Dec. 31, 2022 9,629,171         9,629,171      
Ending balance at Dec. 31, 2022 $ (24,169)         $ 10 1,098 (25,277) 0
Convertible Preferred and Common Stock                  
Issuance of convertible preferred stock, net of issuance costs (in shares)       28,019,181          
Issuance of convertible preferred stock, net of issuance costs       $ 82,976          
Ending balance, temporary equity (in shares) at Dec. 31, 2023   21,977,282 2,950,548 28,019,181 2,744,184        
Ending balance, temporary equity at Dec. 31, 2023 143,390 $ 44,621 $ 9,893 $ 82,976 $ 5,900        
Stockholders' Deficit                  
Exercise of stock options (in shares)           110,647      
Exercise of stock options 76           76    
Share-based compensation 1,343           1,343    
Unrealized gain on marketable securities 6               6
Net loss $ (69,968)             (69,968)  
Ending balance, common stock (in shares) at Dec. 31, 2023 9,739,818         9,739,818      
Ending balance at Dec. 31, 2023 $ (92,712)         $ 10 $ 2,517 $ (95,245) $ 6