XML 32 R5.htm IDEA: XBRL DOCUMENT v3.24.3
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Total
Class A Common Stock
Additional Paid-in Capital
Subscription Receivable
Retained Deficit
Shares, outstanding, beginning balance (in shares) at Dec. 31, 2022   11,268,877      
Shareholders' equity, beginning balance at Dec. 31, 2022 $ (5,669) $ 1 $ 5,185 $ (15) $ (10,840)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation 8   8    
Net loss (7,515)       (7,515)
Shares, outstanding, ending balance (in shares) at Mar. 31, 2023   11,268,877      
Shareholders' equity, ending balance at Mar. 31, 2023 (13,176) $ 1 5,193 (15) (18,355)
Shares, outstanding, beginning balance (in shares) at Dec. 31, 2022   11,268,877      
Shareholders' equity, beginning balance at Dec. 31, 2022 (5,669) $ 1 5,185 (15) (10,840)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation 63        
Net loss (29,203)        
Shares, outstanding, ending balance (in shares) at Sep. 30, 2023   11,473,137      
Shareholders' equity, ending balance at Sep. 30, 2023 (34,785) $ 1 5,271 (15) (40,042)
Shares, outstanding, beginning balance (in shares) at Mar. 31, 2023   11,268,877      
Shareholders' equity, beginning balance at Mar. 31, 2023 (13,176) $ 1 5,193 (15) (18,355)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation 15   15    
Issuance of common stock (in shares)   193,163      
Issuance of common stock 22   22    
Net loss (9,862)       (9,862)
Shares, outstanding, ending balance (in shares) at Jun. 30, 2023   11,462,040      
Shareholders' equity, ending balance at Jun. 30, 2023 (23,001) $ 1 5,230 (15) (28,217)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation 40   40    
Issuance of common stock (in shares)   11,097      
Issuance of common stock 1   1    
Net loss (11,825)       (11,825)
Shares, outstanding, ending balance (in shares) at Sep. 30, 2023   11,473,137      
Shareholders' equity, ending balance at Sep. 30, 2023 $ (34,785) $ 1 5,271 $ (15) (40,042)
Shares, outstanding, beginning balance (in shares) at Dec. 31, 2023 28,043,449 28,043,449      
Shareholders' equity, beginning balance at Dec. 31, 2023 $ 14,751 $ 3 78,410   (63,662)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation 83   83    
Issuance of common stock (in shares)   1,208,180      
Warrant reclass from in-kind liability to APIC 4,250   4,250    
Net loss (17,390)       (17,390)
Shares, outstanding, ending balance (in shares) at Mar. 31, 2024   29,251,629      
Shareholders' equity, ending balance at Mar. 31, 2024 $ 1,694 $ 3 82,743   (81,052)
Shares, outstanding, beginning balance (in shares) at Dec. 31, 2023 28,043,449 28,043,449      
Shareholders' equity, beginning balance at Dec. 31, 2023 $ 14,751 $ 3 78,410   (63,662)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation 69        
Net loss $ (38,744)        
Shares, outstanding, ending balance (in shares) at Sep. 30, 2024 29,534,339 29,534,339      
Shareholders' equity, ending balance at Sep. 30, 2024 $ (19,634) $ 3 82,768   (102,405)
Shares, outstanding, beginning balance (in shares) at Mar. 31, 2024   29,251,629      
Shareholders' equity, beginning balance at Mar. 31, 2024 1,694 $ 3 82,743   (81,052)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation 185   185    
Issuance of common stock (in shares)   266,102      
Issuance of common stock 36   36    
Net loss (16,918)       (16,918)
Shares, outstanding, ending balance (in shares) at Jun. 30, 2024   29,517,731      
Shareholders' equity, ending balance at Jun. 30, 2024 (15,003) $ 3 82,964   (97,970)
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Stock-based compensation (199)   (199)    
Issuance of common stock (in shares)   16,608      
Issuance of common stock 3   3    
Net loss $ (4,435)       (4,435)
Shares, outstanding, ending balance (in shares) at Sep. 30, 2024 29,534,339 29,534,339      
Shareholders' equity, ending balance at Sep. 30, 2024 $ (19,634) $ 3 $ 82,768   $ (102,405)