XML 150 R27.htm IDEA: XBRL DOCUMENT v3.25.3
Summary of Significant Accounting Policies (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2025
Dec. 31, 2024
Summary of Significant Accounting Policies [Abstract]    
Schedule of Consolidated Statement of Changes in Stockholders’ Deficit

The effect of the contingent sponsor shares revision on the Common Stock amounts on each of the impacted financial statement line items within the Company’s unaudited condensed consolidated statement of changes in stockholders’ deficit for the periods presented below was as follows:

 

   As Previously
Reported
   Adjustments   As Revised 
Balance at December 31, 2023   19,599,982    (1,000,000)   18,599,982 
Balance at March 31, 2024   19,599,982    (1,000,000)   18,599,982 
Balance at June 30, 2024   19,599,982    (1,000,000)   18,599,982 
Balance at September 30, 2024   19,730,982    (1,000,000)   18,730,982 

The effect of the financing of prepaid insurance revision on the accumulated deficit amounts on each of the impacted financial statement line items within the Company’s unaudited condensed consolidated statement of changes in stockholders’ deficit for the three and nine months ended September 30, 2024 was as follows:

 

   As Previously
Reported
   Adjustments   As Revised 
Balance at December 31, 2023  $(257,242)  $(14)  $(257,256)
Balance at March 31, 2024   (264,877)   (14)   (264,891)
Balance at June 30, 2024   (270,189)   (14)   (270,203)
Balance at September 30, 2024   (277,529)   (14)   (277,543)

The effect of the contingent sponsor shares revision on the Common Stock amounts on each of the impacted financial statement line items within the Company’s consolidated statement of stockholders’ deficit for the year ended December 31, 2023 was as follows:

 

   Year Ended December 31, 2023 
   As 
Previously
Reported
   Adjustments   As Revised 
Merger, net of redemptions and transaction costs (Note 3)   4,115,874    (1,000,000)   3,115,874 
Balance at December 31, 2023   19,599,982    (1,000,000)   18,599,982 

The effect of the financing of prepaid insurance revision on the accumulated deficit amounts on each of the impacted financial statement line items within the Company’s consolidated statement of stockholders’ deficit for the year ended December 31, 2023 was as follows:

 

   Year Ended December 31, 2023 
   As
Previously
Reported
   Adjustments   As Revised 
Net loss  $(29,908)  $(14)  $(29,922)
Balance at December 31, 2023  $(257,242)  $(14)  $(257,256)
Schedule of Consolidated Balance Sheet

The effect of the classification of prepaid insurance expense and accrued interest (related party) revisions on each of the impacted financial statement line items within the Company’s audited consolidated balance sheet as of December 31, 2024 was as follows:

 

   December 31, 2024 
   As Previously
Reported
   Adjustments   As Revised 
Prepaid expenses and other assets, current  $1,375   $(488)  $887 
Total current assets   9,384    (488)   8,896 
Prepaid expenses and other assets   
    488    488 
Accrued expenses   4,416    (703)   3,713 
Accrued interest (related party)   
    703    703 

The effect of the financing of prepaid insurance revision on each of the impacted financial statement line items within the Company’s consolidated balance sheet as of December 31, 2023 was as follows:

 

   December 31, 2023 
   As
Previously
Reported
   Adjustments   As Revised 
Prepaid expenses and other current assets  $957   $631   $1,588 
Total current assets   6,825    631    7,456 
Total assets  $7,640   $631   $8,271 
                
Other current liabilities  $
   $645   $645 
Total current liabilities   6,640    645    7,285 
Total liabilities   9,402    645    10,047 
                
Accumulated deficit   (257,242)   (14)   (257,256)
Total stockholders’ deficit   (1,762)   (14)   (1,776)
Total liabilities and stockholders’ deficit  $7,640   $631   $8,271 
Schedule of Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss

The effect of the contingent sponsor shares and financing of prepaid insurance revisions on each of the impacted financial statement line items within the Company’s unaudited condensed consolidated statements of operations and comprehensive loss for the three and nine months ended September 30, 2024 was as follows:

 

   Nine Months Ended September 30, 2024 
   As Previously
Reported
   Adjustments   As Revised 
General and administrative  $5,406   $(25)  $5,381 
Total costs and operating expenses   14,915    (25)   14,890 
Operating loss   (14,732)   25    (14,707)
                
Other income (expense), net   15    (25)   (10)
Total other income (expense), net   (1,445)   (25)   (1,470)
                
Net loss per share attributable to common stockholders, basic and diluted  $(1.03)  $(0.06)  $(1.09)
Weighted-average Class A Common Stock outstanding, basic and diluted   19,605,482    (1,000,000)   18,605,482 

 

   Three Months Ended September 30, 2024 
   As Previously
Reported
   Adjustments   As Revised 
General and administrative  $1,692   $(2)  $1,690 
Total costs and operating expenses   5,030    (2)   5,028 
Operating loss   (4,974)   2    (4,972)
                
Other income (expense), net   15    (2)   13 
Total other income (expense), net   (986)   (2)   (988)
                
Net loss per share attributable to common stockholders, basic and diluted  $(0.37)  $(0.02)  $(0.39)
Weighted-average Class A Common Stock outstanding, basic and diluted   19,616,362    (1,000,000)   18,616,362 

The effect of the cumulative preferred dividends, contingent sponsor shares, and financing of prepaid insurance revisions on each of the impacted financial statement line items within the Company’s consolidated statement of operations and comprehensive loss for the year ended December 31, 2023 was as follows:

 

   Year Ended December 31, 2023 
   As 
Previously
Reported
   Adjustments   As Revised 
General and administrative   7,276    (12)   7,264 
Total costs and operating expenses   18,687    (12)   18,675 
Operating loss   (18,371)   12    (18,359)
                
Other (expense) income   80    (26)   54 
Total other expense, net   (11,537)   (26)   (11,563)
Net loss   (29,908)   (14)   (29,922)
                
Cumulative preferred dividends   
    (1,349)   (1,349)
                
Net loss attributable to common stockholders, basic and diluted  $(29,908)  $(1,363)  $(31,271)
Net loss per share attributable to common stockholders, basic and diluted  $(2.38)  $(0.16)  $(2.54)
Weighted-average Class A Common Stock outstanding, basic and diluted   12,552,925    (257,534)   12,295,391 
Schedule of Condensed Consolidated Statement of Cash Flows

The effect of the financing of prepaid insurance revision on each of the impacted financial statement line items within the Company’s unaudited condensed consolidated statement of cash flows for the nine months ended September 30, 2024 was as follows:

 

   Nine Months Ended September 30, 2024 
   As Previously
Reported
   Adjustments   As Revised 
Amortization of prepaid insurance  $
-
   $809   $809 
Prepaid expenses and other current assets   657    (106)   551 
Net cash used in operating activities   (13,561)   703    (12,858)
                
Payments on insurance financing loans   
-
    (703)   (703)
Net cash provided by financing activities   15,284    (703)   14,581 
                
Supplemental disclosures of cash flow information:               
Cash paid for interest  $
-
   $25   $25 
                
Non-cash investing and financing activities:               
Financing of prepaid insurance  $
-
   $843   $843 

The effect of the financing of prepaid insurance revision on each of the impacted financial statement line items within the Company’s consolidated statements of cash flows for the year ended December 31, 2023 was as follows:

 

   Year Ended December 31, 2023 
   As 
Previously
Reported
   Adjustments   As Revised 
Amortization of prepaid insurance  $
   $602   $602 
Prepaid expenses and other current assets   (828)   (25)   (853)
Net cash used in operating activities   (17,668)   577    (17,091)
                
Payments on insurance financing loans   
    (563)   (563)
Net cash provided by financing activities   21,845    (563)   21,282 
                
Supplemental disclosures of cash flow information:               
Cash paid for interest  $
   $26   $26 
                
Non-cash investing and financing activities:               
Financing of prepaid insurance  $
   $1,115   $1,115