XML 41 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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)       39,923 39,923
Termination of Forward Purchase Agreements     $ 60,710   60,710
Issuance of shares and reclassification of liability related to cashless warrant exercises   14,979     $ 14,979
Issuance of shares and reclassification of liability related to cashless warrant exercises (in shares) 27,310       27,310
Issuance of shares related to at-the-market offering, net   50     $ 50
Issuance of shares related to at-the-market offering, net 916        
Issuance of common stock   384     384
Issuance of common stock (in shares) 5,556        
Stock-based compensation expense   4,908     4,908
Balance at the ending at Sep. 30, 2024 $ 4 401,585   (433,679) (32,090)
Balance at ending (in shares) at Sep. 30, 2024 550,186        
Balance at the beginning at Jun. 30, 2024 $ 4 399,557   (427,508) (27,947)
Balance at beginning (in shares) at Jun. 30, 2024 543,714        
Net Income (Loss)       (6,171) (6,171)
Issuance of shares related to at-the-market offering, net   50     50
Issuance of shares related to at-the-market offering, net 916        
Issuance of common stock   384     384
Issuance of common stock (in shares) 5,556        
Stock-based compensation expense   1,594     1,594
Balance at the ending at Sep. 30, 2024 $ 4 401,585   (433,679) (32,090)
Balance at ending (in shares) at Sep. 30, 2024 550,186        
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)       (2,085) $ (2,085)
Issuance of shares and reclassification of liability related to cashless warrant exercises $ 5 6,884     6,889
Issuance of shares and reclassification of liability related to cashless warrant exercises (in shares) 10,869,856        
Issuance of shares related to at-the-market offering, net   168     168
Issuance of shares related to at-the-market offering, net 218,419        
Stock-based compensation expense   3,725     3,725
Balance at the ending at Sep. 30, 2025 $ 9 413,801   (433,682) $ (19,872)
Balance at ending (in shares) at Sep. 30, 2025 11,643,786       11,643,786
Balance at the beginning at Jun. 30, 2025 $ 9 413,283   (429,144) $ (15,852)
Balance at beginning (in shares) at Jun. 30, 2025 11,537,870        
Net Income (Loss)       (4,538) (4,538)
Issuance of shares and reclassification of liability related to cashless warrant exercises   20     20
Issuance of shares related to at-the-market offering, net   84     84
Issuance of shares related to at-the-market offering, net 105,916        
Stock-based compensation expense   414     414
Balance at the ending at Sep. 30, 2025 $ 9 $ 413,801   $ (433,682) $ (19,872)
Balance at ending (in shares) at Sep. 30, 2025 11,643,786       11,643,786