XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
$ in Thousands
Total
Conversion Of Convertible Note And Derivative
Common Stock
Common Stock
Conversion Of Convertible Note And Derivative
Additional Paid-in Capital
Additional Paid-in Capital
Conversion Of Convertible Note And Derivative
Subscription Receivable
Accumulated Deficit
Accumulated Other Comprehensive Income
Beginning balances (in shares) at Dec. 31, 2023     24,508,795            
Beginning balances at Dec. 31, 2023 $ (4,033)   $ 2   $ 64,468   $ (170) $ (68,334) $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exercise of warrants/Conversion of convertible note and derivative liability into common stock (in shares)     125,000            
Exercise of warrants/Conversion of convertible note and derivative liability into common stock 6       6        
Interest on recourse loan 4           4    
Stock-based compensation 4,255       4,255        
Net loss (9,038)             (9,038)  
Ending balances (in shares) at Mar. 31, 2024     24,633,795            
Ending balances at Mar. 31, 2024 (8,806)   $ 2   68,729   (166) (77,372) 0
Beginning balances (in shares) at Dec. 31, 2023     24,508,795            
Beginning balances at Dec. 31, 2023 (4,033)   $ 2   64,468   (170) (68,334) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net loss (18,075)                
Ending balances (in shares) at Jun. 30, 2024     36,529,574            
Ending balances at Jun. 30, 2024 28,464   $ 4   114,870   0 (86,410) 0
Beginning balances (in shares) at Mar. 31, 2024     24,633,795            
Beginning balances at Mar. 31, 2024 (8,806)   $ 2   68,729   (166) (77,372) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of common stock, net of offering costs (in shares)     10,000,000            
Issuance of common stock, net of offering costs 40,000   $ 1   39,999        
Offering costs (4,150)       (4,150)        
Exercise of warrants/Conversion of convertible note and derivative liability into common stock (in shares)     18,341 2,104,562          
Exercise of warrants/Conversion of convertible note and derivative liability into common stock   $ 6,803       $ 6,803      
Exercise of options (in shares)     17,936            
Exercise of options 9       9        
Restricted Stock Awards Repurchased (in shares)     (245,060)            
Interest and forgiveness on recourse loans 166           166    
Stock-based compensation 3,480       3,480        
Net loss (9,038)             (9,038)  
Ending balances (in shares) at Jun. 30, 2024     36,529,574            
Ending balances at Jun. 30, 2024 28,464   $ 4   114,870   0 (86,410) 0
Beginning balances (in shares) at Dec. 31, 2024     51,288,566            
Beginning balances at Dec. 31, 2024 131,681   $ 5   239,201   0 (107,525) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of common stock, net of offering costs (in shares)     4,210,525            
Issuance of common stock, net of offering costs 75,847       75,847        
Short-swing profit disgorgement 48       48        
Vested restricted stock units (in shares)     121,660            
Exercise of warrants/Conversion of convertible note and derivative liability into common stock (in shares)     1,164,644            
Exercise of warrants/Conversion of convertible note and derivative liability into common stock 11,787       11,787        
Exercise of options (in shares)     60,120            
Exercise of options 138       138        
Stock-based compensation 3,879       3,879        
Net loss (13,216)             (13,216)  
Ending balances (in shares) at Mar. 31, 2025     56,845,515            
Ending balances at Mar. 31, 2025 210,164   $ 6   330,900   0 (120,742) 0
Beginning balances (in shares) at Dec. 31, 2024     51,288,566            
Beginning balances at Dec. 31, 2024 $ 131,681   $ 5   239,201   0 (107,525) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Exercise of options (in shares) 114,717                
Net loss $ (34,068)                
Ending balances (in shares) at Jun. 30, 2025     59,333,332            
Ending balances at Jun. 30, 2025 207,206   $ 6   348,494   0 (141,592) 298
Beginning balances (in shares) at Mar. 31, 2025     56,845,515            
Beginning balances at Mar. 31, 2025 210,164   $ 6   330,900   0 (120,742) 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Issuance of common stock, net of offering costs (in shares)     1,125,706            
Issuance of common stock, net of offering costs 13,521       13,521        
Vested restricted stock units (in shares)     216,685            
Exercise of warrants/Conversion of convertible note and derivative liability into common stock (in shares)     1,092,542            
Exercise of warrants/Conversion of convertible note and derivative liability into common stock (411)       (411)        
Exercise of options (in shares)     52,884            
Exercise of options 86       86        
Stock-based compensation 4,398       4,398        
Other comprehensive income 298               298
Net loss (20,850)             (20,850)  
Ending balances (in shares) at Jun. 30, 2025     59,333,332            
Ending balances at Jun. 30, 2025 $ 207,206   $ 6   $ 348,494   $ 0 $ (141,592) $ 298