XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT - USD ($)
$ in Thousands
Common Stock
Additional Paid-in Capital
Subscription Receivables
Accumulated Deficit
Total
Balance at the beginning at Dec. 31, 2023 $ 4 $ 381,264 $ (60,710) $ (473,602) $ (153,044)
Balance at beginning (in shares) at Dec. 31, 2023 516,404        
Net Income (Loss)       (118,018) (118,018)
Termination of Forward Purchase Agreements     $ 60,710   60,710
Issuance of shares and reclassification of liability related to cashless warrant exercises   10,350     $ 10,350
Issuance of shares and reclassification of liability related to cashless warrant exercises (in shares) 13,374       13,374
Stock-based compensation expense   1,621     $ 1,621
Balance at the ending at Mar. 31, 2024 $ 4 393,235   (591,620) (198,381)
Balance at ending (in shares) at Mar. 31, 2024 529,778        
Balance at the beginning at Dec. 31, 2024 $ 4 403,024   (431,597) $ (28,569)
Balance at beginning (in shares) at Dec. 31, 2024 555,511       555,511
Net Income (Loss)       9,095 $ 9,095
Issuance of shares and reclassification of liability related to cashless warrant exercises $ 5 6,417     $ 6,422
Issuance of shares and reclassification of liability related to cashless warrant exercises (in shares) 9,983,104       9,427,533
Stock-based compensation expense   1,729     $ 1,729
Balance at the ending at Mar. 31, 2025 $ 9 $ 411,170   $ (422,502) $ (11,323)
Balance at ending (in shares) at Mar. 31, 2025 10,538,615       10,538,615