XML 20 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Mezzanine Equity and Stockholder's Deficit - USD ($)
$ in Thousands
Total
Series A Convertible Preferred Stock
Series B Convertible Preferred Stock
Redeemable Common Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Beginning balance (in shares) at Dec. 31, 2022   0          
Beginning balance at Dec. 31, 2022   $ 0          
Increase (Decrease) in Temporary Equity [Roll Forward]              
Issuance of preferred stock (in shares)   30,000          
Issuance of stock   $ 3,867          
Preferred stock issuance costs   (253)          
Accretion on convertible preferred stock   $ 653          
Ending balance (in shares) at Mar. 31, 2023   30,000          
Ending balance at Mar. 31, 2023   $ 4,267          
Beginning balance (in shares) at Dec. 31, 2022         8,242,009    
Beginning balance at Dec. 31, 2022 $ (10,635)       $ 1 $ 212,122 $ (222,758)
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Accretion on convertible preferred stock (653)         (653)  
Issuance of warrants 43         43  
Issuance of common stock upon exercise of stock options (in Shares)         18,054    
Issuance of common stock upon exercise of stock options 55         55  
Issuance of common stock for restricted stock units vesting (in shares)         115,257    
Issuance of common stock for employee stock purchase plans (in shares)         15,104    
Issuance of common stock for employee stock purchase plan 101         101  
Stock-based compensation 2,789         2,789  
Net income (loss) (11,867)           (11,867)
Ending balance (in shares) at Mar. 31, 2023         8,390,424    
Ending balance at Mar. 31, 2023 (20,167)       $ 1 214,457 (234,625)
Beginning balance (in shares) at Dec. 31, 2022   0          
Beginning balance at Dec. 31, 2022   $ 0          
Ending balance (in shares) at Sep. 30, 2023   30,000          
Ending balance at Sep. 30, 2023   $ 6,912          
Beginning balance (in shares) at Dec. 31, 2022         8,242,009    
Beginning balance at Dec. 31, 2022 (10,635)       $ 1 212,122 (222,758)
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) (25,975)            
Ending balance (in shares) at Sep. 30, 2023         8,563,301    
Ending balance at Sep. 30, 2023 (31,952)       $ 1 216,780 (248,733)
Beginning balance (in shares) at Mar. 31, 2023   30,000          
Beginning balance at Mar. 31, 2023   $ 4,267          
Increase (Decrease) in Temporary Equity [Roll Forward]              
Accretion on convertible preferred stock   $ 1,326          
Ending balance (in shares) at Jun. 30, 2023   30,000          
Ending balance at Jun. 30, 2023   $ 5,593          
Beginning balance (in shares) at Mar. 31, 2023         8,390,424    
Beginning balance at Mar. 31, 2023 (20,167)       $ 1 214,457 (234,625)
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Accretion on convertible preferred stock (1,326)         (1,326)  
Issuance of common stock for restricted stock units vesting (in shares)         51,259    
Stock-based compensation 2,644         2,644  
Net income (loss) (8,467)           (8,467)
Ending balance (in shares) at Jun. 30, 2023         8,441,683    
Ending balance at Jun. 30, 2023 (27,316)       $ 1 215,775 (243,092)
Increase (Decrease) in Temporary Equity [Roll Forward]              
Accretion on convertible preferred stock   $ 1,319          
Ending balance (in shares) at Sep. 30, 2023   30,000          
Ending balance at Sep. 30, 2023   $ 6,912          
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Accretion on convertible preferred stock (1,319)         (1,319)  
Issuance of common stock for restricted stock units vesting (in shares)         93,525    
Issuance of common stock for employee stock purchase plans (in shares)         28,093    
Issuance of common stock for employee stock purchase plan 114         114  
Stock-based compensation 2,210         2,210  
Net income (loss) (5,641)           (5,641)
Ending balance (in shares) at Sep. 30, 2023         8,563,301    
Ending balance at Sep. 30, 2023 (31,952)       $ 1 216,780 (248,733)
Beginning balance (in shares) at Dec. 31, 2023   28,628 0 0      
Beginning balance at Dec. 31, 2023 7,855 $ 7,855 $ 0 $ 0      
Increase (Decrease) in Temporary Equity [Roll Forward]              
Issuance of preferred stock (in shares)   0 9,250        
Issuance of stock   $ 0 $ 2,394        
Preferred stock issuance costs   0 (102)        
Accretion on convertible preferred stock and redeemable common stock   $ 1,212 $ 116        
Conversion of preferred stock (in shares)   (1,178)          
Conversion of preferred stock   $ (332)          
Ending balance (in shares) at Mar. 31, 2024   27,450 9,250 0      
Ending balance at Mar. 31, 2024   $ 8,735 $ 2,408 $ 0      
Beginning balance (in shares) at Dec. 31, 2023         8,797,456    
Beginning balance at Dec. 31, 2023 (37,531)       $ 1 218,127 (255,659)
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock issuance costs 0         0  
Accretion on convertible preferred stock $ (1,328)         $ (1,328)  
Conversion of preferred stock 332,000       171,719 332,000  
Issuance of common stock for restricted stock units vesting (in shares)         22,437    
Issuance of common stock for employee stock purchase plans (in shares)         22,791    
Issuance of common stock for employee stock purchase plan $ 92         $ 92  
Stock-based compensation 2,227         2,227  
Net income (loss) 3,274           3,274
Ending balance (in shares) at Mar. 31, 2024         9,014,403    
Ending balance at Mar. 31, 2024 (32,934)       $ 1 219,450 (252,385)
Beginning balance (in shares) at Dec. 31, 2023   28,628 0 0      
Beginning balance at Dec. 31, 2023 7,855 $ 7,855 $ 0 $ 0      
Ending balance (in shares) at Sep. 30, 2024   11,479 9,250 750,000      
Ending balance at Sep. 30, 2024 12,069 $ 4,652 $ 3,104 $ 4,313      
Beginning balance (in shares) at Dec. 31, 2023         8,797,456    
Beginning balance at Dec. 31, 2023 (37,531)       $ 1 218,127 (255,659)
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) (3,484)            
Ending balance (in shares) at Sep. 30, 2024         15,393,881    
Ending balance at Sep. 30, 2024 (21,459)       $ 2 237,682 (259,143)
Beginning balance (in shares) at Mar. 31, 2024   27,450 9,250 0      
Beginning balance at Mar. 31, 2024   $ 8,735 $ 2,408 $ 0      
Increase (Decrease) in Temporary Equity [Roll Forward]              
Accretion on convertible preferred stock and redeemable common stock   $ 1,187 $ 348        
Conversion of preferred stock (in shares)   (250)          
Conversion of preferred stock   $ (83)          
Ending balance (in shares) at Jun. 30, 2024   27,200 9,250 0      
Ending balance at Jun. 30, 2024   $ 9,839 $ 2,756 $ 0      
Beginning balance (in shares) at Mar. 31, 2024         9,014,403    
Beginning balance at Mar. 31, 2024 (32,934)       $ 1 219,450 (252,385)
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Accretion on convertible preferred stock $ (1,535)         $ (1,535)  
Conversion of preferred stock 83,000       36,443 83,000  
Issuance of common stock for restricted stock units vesting (in shares)         48,693    
Stock-based compensation $ 2,104         $ 2,104  
Net income (loss) (1,147)           (1,147)
Ending balance (in shares) at Jun. 30, 2024         9,099,539    
Ending balance at Jun. 30, 2024 (33,429)       $ 1 220,102 (253,532)
Increase (Decrease) in Temporary Equity [Roll Forward]              
Issuance of stock (in shares)       750,000      
Issuance of stock       $ 4,308      
Accretion on convertible preferred stock and redeemable common stock   $ 867 $ 348 $ 5      
Conversion of preferred stock (in shares)   (15,721)          
Conversion of preferred stock   $ (6,054)          
Ending balance (in shares) at Sep. 30, 2024   11,479 9,250 750,000      
Ending balance at Sep. 30, 2024 12,069 $ 4,652 $ 3,104 $ 4,313      
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Stock issuance costs (2,141)         (2,141)  
Accretion on convertible preferred stock (1,215)         (1,215)  
Accretion on redeemable common stock (5)         (5)  
Issuance of warrants 382         382  
RSU to RSA conversion (in shares)         387,309    
Issuance of common stock upon exercise of stock options (in Shares)         4,018    
Issuance of common stock upon exercise of stock options $ 17         $ 17  
Conversion of preferred stock 6,054,000       2,291,686 6,054,000  
Issuance of common stock related to offering (in shares)         3,135,136    
Issuance of common stock related to offering (Note 7) $ 11,601       $ 1 $ 11,600  
Issuance of common stock for restricted stock units vesting (in shares)         439,659    
Issuance of common stock for employee stock purchase plans (in shares)         36,534    
Issuance of common stock for employee stock purchase plan 129         129  
Stock-based compensation 2,759         2,759  
Net income (loss) (5,611)           (5,611)
Ending balance (in shares) at Sep. 30, 2024         15,393,881    
Ending balance at Sep. 30, 2024 $ (21,459)       $ 2 $ 237,682 $ (259,143)