XML 77 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Shareholders' Deficit - USD ($)
$ in Thousands
Total
Previously Reported [Member]
Revision of Prior Period, Adjustment [Member]
Consultants [Member]
Underwriters [Member]
Preferred Stock [Member]
Preferred Stock [Member]
Previously Reported [Member]
Preferred Stock [Member]
Revision of Prior Period, Adjustment [Member]
Preferred Stock [Member]
Consultants [Member]
Preferred Stock [Member]
Underwriters [Member]
Legacy Semnur Common Stock [Member]
Legacy Semnur Common Stock [Member]
Previously Reported [Member]
Legacy Semnur Common Stock [Member]
Revision of Prior Period, Adjustment [Member]
Legacy Semnur Common Stock [Member]
Consultants [Member]
Legacy Semnur Common Stock [Member]
Underwriters [Member]
Common Stock [Member]
Common Stock [Member]
Previously Reported [Member]
Common Stock [Member]
Revision of Prior Period, Adjustment [Member]
Common Stock [Member]
Consultants [Member]
Common Stock [Member]
Underwriters [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Previously Reported [Member]
Additional Paid-in Capital [Member]
Revision of Prior Period, Adjustment [Member]
Additional Paid-in Capital [Member]
Consultants [Member]
Additional Paid-in Capital [Member]
Underwriters [Member]
Accumulated Deficit [Member]
Accumulated Deficit [Member]
Previously Reported [Member]
Accumulated Deficit [Member]
Revision of Prior Period, Adjustment [Member]
Accumulated Deficit [Member]
Consultants [Member]
Accumulated Deficit [Member]
Underwriters [Member]
Balance (in Shares) at Dec. 31, 2022                       160,000,000 (160,000,000)     200,000,000 0 200,000,000                        
Balance at Dec. 31, 2022 $ (34,833) $ (34,833) $ 0               $ 0 $ 2 $ (2)     $ 20 $ 0 $ 20     $ 72,580 $ 72,598 $ (18)     $ (107,433) $ (107,433) $ 0    
Net loss (3,261)                   0         $ 0         0         (3,261)        
Balance (in Shares) at Dec. 31, 2023                       160,000,000 (160,000,000)     200,000,000   200,000,000                        
Balance at Dec. 31, 2023 (38,094) (38,094) 0               0 $ 2 $ (2)     $ 20 0 $ 20     72,580 72,598 (18)     (110,694) (110,694) 0    
Net loss (1,506)                   0         $ 0         0         (1,506)        
Balance (in Shares) at Mar. 31, 2024                               200,000,000                            
Balance at Mar. 31, 2024 (39,600)                   0         $ 20         72,580         (112,200)        
Balance (in Shares) at Dec. 31, 2023                       160,000,000 (160,000,000)     200,000,000   200,000,000                        
Balance at Dec. 31, 2023 (38,094) (38,094) 0               0 $ 2 $ (2)     $ 20 0 $ 20     72,580 72,598 (18)     (110,694) (110,694) 0    
Net loss (3,914)                                                          
Balance (in Shares) at Sep. 30, 2024                               200,000,000                            
Balance at Sep. 30, 2024 (42,008)                   0         $ 20         72,580         (114,608)        
Balance (in Shares) at Dec. 31, 2023                       160,000,000 (160,000,000)     200,000,000   200,000,000                        
Balance at Dec. 31, 2023 (38,094) (38,094) 0               0 $ 2 $ (2)     $ 20 0 $ 20     72,580 72,598 (18)     (110,694) (110,694) 0    
Net loss (4,690)                   0         $ 0         0         (4,690)        
Balance (in Shares) at Dec. 31, 2024                       160,000,000 (160,000,000)     200,000,000   200,000,000                        
Balance at Dec. 31, 2024 (42,784) (42,784) 0     $ 0 $ 0 $ 0     0 $ 2 $ (2)     $ 20 0 $ 20     72,580 72,598 (18)     (115,384) (115,384) 0    
Balance (in Shares) at Mar. 31, 2024                               200,000,000                            
Balance at Mar. 31, 2024 (39,600)                   0         $ 20         72,580         (112,200)        
Net loss (1,110)                   0         $ 0         0         (1,110)        
Balance (in Shares) at Jun. 30, 2024                               200,000,000                            
Balance at Jun. 30, 2024 (40,710)                   0         $ 20         72,580         (113,310)        
Net loss (1,298)                   0         $ 0         0         (1,298)        
Balance (in Shares) at Sep. 30, 2024                               200,000,000                            
Balance at Sep. 30, 2024 (42,008)                   0         $ 20         72,580         (114,608)        
Balance (in Shares) at Dec. 31, 2024                       160,000,000 (160,000,000)     200,000,000   200,000,000                        
Balance at Dec. 31, 2024 (42,784) (42,784) 0     0 0 0     0 $ 2 $ (2)     $ 20 0 $ 20     72,580 72,598 (18)     (115,384) (115,384) 0    
Net loss (665)         0         0         $ 0         0         (665)        
Balance (in Shares) at Mar. 31, 2025                               200,000,000                            
Balance at Mar. 31, 2025 (43,449)         0         0         $ 20         72,580         (116,049)        
Balance (in Shares) at Dec. 31, 2024                       160,000,000 (160,000,000)     200,000,000   200,000,000                        
Balance at Dec. 31, 2024 (42,784) $ (42,784) $ 0     $ 0 $ 0 $ 0     0 $ 2 $ (2)     $ 20 $ 0 $ 20     72,580 $ 72,598 $ (18)     (115,384) $ (115,384) $ 0    
Net loss (154,258)                                                          
Balance (in Shares) at Sep. 30, 2025           5,423,606                   229,740,978                            
Balance at Sep. 30, 2025 (14,593)         $ 1         0         $ 23         255,025         (269,642)        
Balance (in Shares) at Mar. 31, 2025                               200,000,000                            
Balance at Mar. 31, 2025 (43,449)         0         0         $ 20         72,580         (116,049)        
Net loss (999)         0         0         $ 0         0         (999)        
Balance (in Shares) at Jun. 30, 2025                               200,000,000                            
Balance at Jun. 30, 2025 (44,448)         $ 0         0         $ 20         72,580         (117,048)        
Issuance of Shares (in Shares)           5,423,606                   542,361                            
Issuance of Shares 54,236         $ 1         0         $ 0         54,235         0        
Shares issued, Acquisitions (in Shares)                               2,598,617                            
Shares issued, Acquisitions (12,788)         0         0         $ 0         (12,788)         0        
Shares issued for Services (in Shares)                                     26,500,000 100,000                    
Shares issued for Services       $ 140,001 $ 1,000       $ 0 $ 0       $ 0 $ 0       $ 3 $ 0       $ 139,998 $ 1,000       $ 0 $ 0
Net loss (152,594)         $ 0         0         $ 0         0         (152,594)        
Balance (in Shares) at Sep. 30, 2025           5,423,606                   229,740,978                            
Balance at Sep. 30, 2025 $ (14,593)         $ 1         $ 0         $ 23         $ 255,025         $ (269,642)