XML 147 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Convertible Preferred Stock and Stockholders’ Deficit (Unaudited) - USD ($)
Predecessor
Convertible Preferred Stock
Series Seed
Predecessor
Convertible Preferred Stock
Series A
Predecessor
Common Stock
Predecessor
Additional Paid-in Capital
Predecessor
Accumulated Deficit
Predecessor
Successor
Convertible Preferred Stock
Series A
Successor
Convertible Preferred Stock
Series B
Successor
Convertible Preferred Stock
Series C
Successor
Common Stock
Series A
Successor
Additional Paid-in Capital
Successor
Accumulated Deficit
Successor
Stock Subscriptions Receivable
Successor
Convertible Preferred Stock
Series Seed
Convertible Preferred Stock
Series A
Common Stock
Class A
Phoenix Biotech Acquisition Corp
Common Stock
Class B
Phoenix Biotech Acquisition Corp
Common Stock
Additional Paid-in Capital
Phoenix Biotech Acquisition Corp
Additional Paid-in Capital
Accumulated Deficit
Phoenix Biotech Acquisition Corp
Accumulated Deficit
Series A
Phoenix Biotech Acquisition Corp
Total
Balance at Dec. 31, 2021                             $ 4,077,560 $ 38,023,784 $ 88 $ 459 $ 897 $ 541,872 $ (7,670,412) $ (23,971,128)   $ (7,669,865) $ (23,428,359)
Balance (in Shares) at Dec. 31, 2021                             5,155,703 22,764,764 885,000 4,596,250 8,974,421              
Issuance of common stock from exercise of stock options                                   $ 7   5,618       5,625
Issuance of common stock from exercise of stock options (in Shares)                                     70,312              
Stock-based compensation expense                                   381,070       381,070
Accretion for Class A Common Stock Subject to Redemption                                     (2,662,553)     (2,662,553)  
Net loss                             (667,736) (11,829,116)   (667,736) (11,829,116)
Balance at Dec. 31, 2022 $ 4,077,560 $ 38,023,784 $ 1 $ 929,463 $ (35,800,244) $ (34,870,780)                 $ 4,077,560 $ 38,023,784 $ 88 $ 459 $ 904 928,560 (11,000,701) (35,800,244)   (11,000,154) (34,870,780)
Balance (in Shares) at Dec. 31, 2022 5,155,703 22,764,764 5,830                       5,155,703 22,764,764 885,000 4,596,250 9,044,733              
Issuance of common stock from exercise of stock options   5,167 5,167                                        
Issuance of common stock from exercise of stock options (in Shares)     11                                              
Stock-based compensation expense 28,144 28,144                                        
Net loss (2,438,330) (2,438,330)                                        
Balance at Mar. 31, 2023 $ 4,077,560 $ 38,023,784 $ 1 962,774 (38,238,574) (37,275,799)                                        
Balance (in Shares) at Mar. 31, 2023 5,155,703 22,764,764 5,841                                              
Balance at Dec. 31, 2022 $ 4,077,560 $ 38,023,784 $ 1 929,463 (35,800,244) (34,870,780)                 $ 4,077,560 $ 38,023,784 $ 88 $ 459 $ 904 928,560 (11,000,701) (35,800,244)   (11,000,154) (34,870,780)
Balance (in Shares) at Dec. 31, 2022 5,155,703 22,764,764 5,830                       5,155,703 22,764,764 885,000 4,596,250 9,044,733              
Issuance of common stock from exercise of stock options                                   $ 3   5,763       $ 5,766
Issuance of common stock from exercise of stock options (in Shares)                                     24,166             24,166
Stock-based compensation expense                                   96,896       $ 96,896
Accretion for Class A Common Stock Subject to Redemption                                     (606,346)     (606,346)  
Excise tax liability accrued for Class A common stock redemptions                                     (56,389)     (56,389)  
Conversion of Class B common stock to Class A common stock                                 $ 459 $ (459)          
Conversion of Class B common stock to Class A common stock (in Shares)                                 4,596,250 (4,596,250)                
Net loss                             (2,536,233) (7,289,577)   (2,536,233) (7,289,577)
Balance at Dec. 31, 2023 $ 4,077,560 $ 38,023,784 $ 1 1,032,125 (43,089,821) (42,057,695)                 $ 4,077,560 $ 38,023,784 $ 547 $ 907 1,031,219 (14,199,669) (43,089,821)   (14,199,122) (42,057,695)
Balance (in Shares) at Dec. 31, 2023 5,155,703 22,764,764 5,845                       5,155,703 22,764,764 5,481,250 9,068,899              
Balance at Mar. 31, 2023 $ 4,077,560 $ 38,023,784 $ 1 962,774 (38,238,574) (37,275,799)                                        
Balance (in Shares) at Mar. 31, 2023 5,155,703 22,764,764 5,841                                              
Issuance of common stock from exercise of stock options   600 600                                        
Issuance of common stock from exercise of stock options (in Shares)     4                                              
Stock-based compensation expense 27,277 27,277                                        
Net loss (2,236,718) (2,236,718)                                        
Balance at Jun. 30, 2023 $ 4,077,560 $ 38,023,784 $ 1 990,651 (40,475,292) (39,484,640)                                        
Balance (in Shares) at Jun. 30, 2023 5,155,703 22,764,764 5,845                                              
Stock-based compensation expense       23,498   23,498                                        
Net loss         (1,349,347) (1,349,347)                                        
Balance at Sep. 30, 2023 $ 4,077,560 $ 38,023,784 $ 1 1,014,149 (41,824,639) (40,810,489)                                        
Balance (in Shares) at Sep. 30, 2023 5,155,703 22,764,764 5,845                                              
Balance at Dec. 31, 2023 $ 4,077,560 $ 38,023,784 $ 1 1,032,125 (43,089,821) (42,057,695)                 $ 4,077,560 $ 38,023,784 $ 547 $ 907 $ 1,031,219 $ (14,199,669) $ (43,089,821)   $ (14,199,122) $ (42,057,695)
Balance (in Shares) at Dec. 31, 2023 5,155,703 22,764,764 5,845                       5,155,703 22,764,764 5,481,250 9,068,899              
Stock-based compensation expense 4,431 4,431                                        
Net loss (572,211) (572,211)                                        
Balance at Feb. 13, 2024 $ 4,077,560 $ 38,023,784 $ 1 1,036,556 (43,662,032) (42,625,475) $ 8,937,852 $ 15 $ 53,899,871 $ (63,185,641) $ (2,000,000) $ (2,347,903)                        
Balance (in Shares) at Feb. 13, 2024 5,155,703 22,764,764 5,845       10,039 145,318                                
Issuance of Series B shares sold to investors             $ 500,000     (500,000)                          
Issuance of Series B shares sold to investors (in Shares)               626                                    
Stock-based compensation expense             96,289     96,289                        
Net loss               (1,727,483)   (1,727,483)                        
Balance at Mar. 31, 2024             $ 8,937,852 $ 500,000 $ 15 53,996,160 (64,913,124) (2,500,000) (3,979,097)                        
Balance (in Shares) at Mar. 31, 2024             10,039 626 145,318                                
Balance at Feb. 13, 2024 $ 4,077,560 $ 38,023,784 $ 1 $ 1,036,556 $ (43,662,032) $ (42,625,475) $ 8,937,852 $ 15 53,899,871 (63,185,641) (2,000,000) (2,347,903)                        
Balance (in Shares) at Feb. 13, 2024 5,155,703 22,764,764 5,845       10,039 145,318                                
Conversion of Class B common stock to Class A common stock                                               $ 1,555,000    
Balance at Sep. 30, 2024             $ 1,972,727 $ 360,000 $ 1,249,999 $ 148 66,378,053 (71,589,745) (2,073,607) (3,702,425)                        
Balance (in Shares) at Sep. 30, 2024             3,075 486 2,853 1,475,426                                
Balance at Mar. 31, 2024             $ 8,937,852 $ 500,000 $ 15 53,996,160 (64,913,124) (2,500,000) (3,979,097)                        
Balance (in Shares) at Mar. 31, 2024             10,039 626 145,318                                
Cash received for Series B stock subscription                 500,000 500,000                        
Issuance of Series A shares for rounding purchases             $ 1,875 128     2,003                        
Issuance of Series A shares for rounding purchases (in Shares)             3                                      
Issuance of common stock for Arena Equity Line of Credit (ELOC)                 500,000     500,000                        
Issuance of common stock for Arena Equity Line of Credit (ELOC) (in Shares)                   3,456                                
Purchases of shares of Common Stock under Keystone ELOC, net               $ 8 1,700,105   (194,971) 1,505,142                        
Purchases of shares of Common Stock under Keystone ELOC, net (in Shares)                   78,604                                
Stock-based compensation expense             1,388,738     1,388,738                        
Net loss               (2,448,654)   (2,448,654)                        
Balance at Jun. 30, 2024             $ 8,939,727 $ 500,000 $ 23 57,585,131 (67,361,778) (2,194,971) (2,531,868)                        
Balance (in Shares) at Jun. 30, 2024             10,042 626 227,378                                
Purchases of shares of Common Stock under Keystone ELOC, net                   $ 13 1,705,718   194,971 1,900,702                        
Purchases of shares of Common Stock under Keystone ELOC, net (in Shares)                   129,979                                
Issuance of shares of Series A Preferred Stock on exercise of Series A Preferred Warrants             $ 38,000       (38,000)   38,000 38,000                        
Issuance of shares of Series A Preferred Stock on exercise of Series A Preferred Warrants (in Shares)             38                                      
Issuance of common stock for Keystone ELOC                   $ 2 (2)                              
Issuance of common stock for Keystone ELOC (in Shares)                   16,140                                
Issuance of shares of Common Stock on conversion of Series A Preferred Stock             $ (7,005,000)     $ 109 7,004,891                              
Issuance of shares of Common Stock on conversion of Series A Preferred Stock (in Shares)             (7,005)     1,089,489                                
Issuance of shares of Common Stock on conversion of Series B Preferred Stock               $ (140,000)   $ 1 139,999                              
Issuance of shares of Common Stock on conversion of Series B Preferred Stock (in Shares)               (140)   12,440                                
Issuance of shares of Series C Preferred Stock sold to investors, net                 $ 1,249,999   (434,428)   (111,607) 703,964                        
Issuance of shares of Series C Preferred Stock sold to investors, net (in Shares)                 2,853                                  
Stock-based compensation expense                     414,744     414,744                        
Conversion of Class B common stock to Class A common stock (in Shares)                                               38    
Net loss                       (4,227,967)   (4,227,967)                        
Balance at Sep. 30, 2024             $ 1,972,727 $ 360,000 $ 1,249,999 $ 148 $ 66,378,053 $ (71,589,745) $ (2,073,607) $ (3,702,425)                        
Balance (in Shares) at Sep. 30, 2024             3,075 486 2,853 1,475,426