XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY (DEFICIT) - USD ($)
$ in Thousands
Convertible preferred stock A
Common Stock $0.00001 Par Value
Additional Paid-In Capital
Accumulated Deficit
Total
Balance at the beginning at Dec. 31, 2020       $ (10) $ (10)
Balance at the beginning (in shares) at Dec. 31, 2020   3,900,000      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Net loss for the period       (23) (23)
Balance at the end at Mar. 31, 2021       (33) (33)
Balance at the end (in shares) at Mar. 31, 2021   3,900,000      
Balance at the beginning at Dec. 31, 2020       (10) (10)
Balance at the beginning (in shares) at Dec. 31, 2020   3,900,000      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Net loss for the period         (10,629)
Temporary equity, ending balance at Sep. 30, 2021 $ 15,246        
Temporary equity, ending balance (in shares) at Sep. 30, 2021 5,012,280        
Balance at the end at Sep. 30, 2021     $ 1,707 (10,639) (8,932)
Balance at the end (in shares) at Sep. 30, 2021   4,505,514      
Balance at the beginning at Mar. 31, 2021       (33) (33)
Balance at the beginning (in shares) at Mar. 31, 2021   3,900,000      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Series A Preferred shares $ 11,225        
Share based payments     1,571   1,571
Share based payments (shares)   605,514      
Net loss for the period       (5,938) (5,938)
Temporary equity, ending balance at Jun. 30, 2021 $ 11,225        
Temporary equity, ending balance (in shares) at Jun. 30, 2021 3,695,328        
Balance at the end at Jun. 30, 2021     1,571 (5,971) (4,400)
Balance at the end (in shares) at Jun. 30, 2021   4,505,514      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Series A Preferred shares (shares) 3,695,328        
Series A Preferred shares $ 4,021        
Share based payments     136   136
Net loss for the period       (4,668) (4,668)
Temporary equity, ending balance at Sep. 30, 2021 $ 15,246        
Temporary equity, ending balance (in shares) at Sep. 30, 2021 5,012,280        
Balance at the end at Sep. 30, 2021     1,707 (10,639) (8,932)
Balance at the end (in shares) at Sep. 30, 2021   4,505,514      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Series A Preferred shares (shares) 1,316,952        
Temporary equity, beginning balance at Dec. 31, 2021 $ 15,246       15,246
Temporary equity, beginning balance (in shares) at Dec. 31, 2021 5,012,280        
Balance at the beginning at Dec. 31, 2021     1,892 (12,900) (11,008)
Balance at the beginning (in shares) at Dec. 31, 2021 5,012,280 4,505,514      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Conversion of Series A redeemable convertible preferred shares $ (15,246)   15,246   15,246
Conversion of Series A redeemable convertible preferred shares (in shares) (5,012,280) 5,012,280      
Issuance of common stock upon initial public offering, net of offering costs of $2,892     13,108   13,108
Issuance of common stock upon initial public offering, net of offering costs of $2,892 (in Shares)   3,200,000      
Share based payments     156   156
Net loss for the period       (2,943) (2,943)
Balance at the end at Mar. 31, 2022     30,402 (15,843) 14,559
Balance at the end (in shares) at Mar. 31, 2022   12,717,794      
Temporary equity, beginning balance at Dec. 31, 2021 $ 15,246       15,246
Temporary equity, beginning balance (in shares) at Dec. 31, 2021 5,012,280        
Balance at the beginning at Dec. 31, 2021     1,892 (12,900) (11,008)
Balance at the beginning (in shares) at Dec. 31, 2021 5,012,280 4,505,514      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Net loss for the period         (12,389)
Balance at the end at Sep. 30, 2022     45,663 (25,289) 20,374
Balance at the end (in shares) at Sep. 30, 2022   14,642,483      
Balance at the beginning at Mar. 31, 2022     30,402 (15,843) 14,559
Balance at the beginning (in shares) at Mar. 31, 2022   12,717,794      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Share based payments     510   510
Net loss for the period       (3,569) (3,569)
Balance at the end at Jun. 30, 2022     30,912 (19,412) 11,500
Balance at the end (in shares) at Jun. 30, 2022   12,717,794      
CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT          
Issuance of common stock, unexercised prefunded warrants and warrants in private placement, net of offering costs of $1,687     14,192   14,192
Issuance of common stock, unexercised prefunded warrants and warrants in private placement, net of offering costs of $1,687 (shares)   1,214,689      
Exercise of prefunded warrants (shares)   710,000      
Share based payments     559   559
Net loss for the period       (5,877) (5,877)
Balance at the end at Sep. 30, 2022     $ 45,663 $ (25,289) $ 20,374
Balance at the end (in shares) at Sep. 30, 2022   14,642,483