XML 43 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Total
Old Gemini [Member]
Roche
Series Seed Convertible Preferred Stock [Member]
Series A Convertible Preferred Stock [Member]
Series B Convertible Preferred Stock [Member]
Common Stock [Member]
Common Stock [Member]
Old Gemini [Member]
Common Stock [Member]
Roche
Additional Paid-in Capital
Additional Paid-in Capital
Old Gemini [Member]
Additional Paid-in Capital
Roche
Retained Earnings [Member]
Balance at Dec. 31, 2021 $ (64,203)                 $ 1,186     $ (65,389)
Balance (in shares) at Dec. 31, 2021       5,000,000 41,666,666 37,499,999              
Balance at Dec. 31, 2021       $ 2,350 $ 49,762 $ 89,744              
Balance (in Shares) at Dec. 31, 2021             909,418            
Issuance of common stock upon exercise of stock options 219                 219      
Issuance of common stock upon exercise of stock options (in Shares)             53,224            
Vesting of restricted common stock (in Shares)             8,254            
Stock-based compensation expense 2,089                 2,089      
Issuance of common stock for cash in pre-closing financing 53,500                 53,500      
Issuance of common stock for cash in pre-closing financing (in Shares)             2,336,092            
Conversion of preferred stock to common stock 141,856     $ (2,350) $ (49,762) $ (89,744) $ 1     141,855      
Conversion of preferred stock to common stock (in Shares)       (5,000,000) (41,666,666) (37,499,999) 9,224,653            
Issuance of common stock   $ 91,391 $ 6,511         $ 1     $ 91,390 $ 6,511  
Issuance of common stock shares               4,389,361 482,313        
Reverse recapitalization transaction costs (7,936)                 (7,936)      
Net Income (Loss) (46,827)                       (46,827)
Balance at Dec. 31, 2022 176,600           $ 2     288,814     (112,216)
Balance (in Shares) at Dec. 31, 2022             17,403,315            
Issuance of common stock upon exercise of stock options $ 2,763                 2,763      
Issuance of common stock upon exercise of stock options (in Shares) 254,432           254,432            
Vesting of restricted common stock (in Shares)             1,916            
Stock-based compensation expense $ 5,530                 5,530      
Sale of common stock in registered direct offering 34,148                 34,148      
Sale of common stock in registered direct offering, (in shares)             1,488,166            
Sale of pre-funded warrants in registered direct offering 28,206                 28,206      
Sale of common stock in at-the-market offerings 26,422                 26,422      
Sale of common stock in at-the-market offerings, (in shares)             967,264            
Sale of common stock in In follow on public offering 138,508                 138,508      
Sale of common stock in follow on public offering, (in shares)             3,015,919            
Sale of pre-funded warrants in follow-on public offering 9,373                 9,373      
Shares issued upon exercise of warrants             1,229,221            
Net Income (Loss) (76,429)                       (76,429)
Balance at Dec. 31, 2023 $ 345,121           $ 2     $ 533,764     $ (188,645)
Balance (in Shares) at Dec. 31, 2023             24,360,233