XML 19 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders’ Equity - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Beginning balance (in shares) at Dec. 31, 2023   47,369,000    
Beginning balance at Dec. 31, 2023 $ 43,503 $ 5 $ 657,232 $ (613,734)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Stock-based compensation expense 6,397   6,397  
Exercised (in shares)   1,865,000    
Issuance of shares upon exercise of stock options 40,378   40,378  
Net income (loss) (78,710)     (78,710)
Ending balance (in shares) at Mar. 31, 2024   49,234,000    
Ending balance at Mar. 31, 2024 11,568 $ 5 704,007 (692,444)
Beginning balance (in shares) at Dec. 31, 2023   47,369,000    
Beginning balance at Dec. 31, 2023 43,503 $ 5 657,232 (613,734)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Net income (loss) 1,735,437      
Ending balance (in shares) at Sep. 30, 2024   14,476,000    
Ending balance at Sep. 30, 2024 178,467 $ 1 236,733 (58,267)
Beginning balance (in shares) at Mar. 31, 2024   49,234,000    
Beginning balance at Mar. 31, 2024 11,568 $ 5 704,007 (692,444)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Stock-based compensation expense 46,174   46,174  
Exercised (in shares)   1,584,000    
Issuance of shares upon exercise of stock options $ 31,300   31,300  
Issuance of shares upon exercise of warrants (in shares) 2,746,454 2,746,000    
Acquisition of Former Parent’s common stock, stock options, and warrants by the Acquirer (in shares)   (53,564,000)    
Acquisition of Former Parent’s common stock, stock options, and warrants by the Acquirer $ (1,743,729) $ (5) (563,754) (1,179,970)
Issuance of Shares in Distribution (in shares)   14,476,000    
Issuance of shares in Distribution 16,042 $ 1 16,041  
Net income (loss) 1,858,011     1,858,011
Ending balance (in shares) at Jun. 30, 2024   14,476,000    
Ending balance at Jun. 30, 2024 219,366 $ 1 233,768 (14,403)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Stock-based compensation expense 2,965   2,965  
Net income (loss) (43,864)     (43,864)
Ending balance (in shares) at Sep. 30, 2024   14,476,000    
Ending balance at Sep. 30, 2024 $ 178,467 $ 1 236,733 (58,267)
Beginning balance (in shares) at Dec. 31, 2024 14,475,904 14,476,000    
Beginning balance at Dec. 31, 2024 $ 133,584 $ 1 239,715 (106,132)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Stock-based compensation expense 2,450   2,450  
Issuance of warrants in connection with 2025 Loan Agreement 1,720   1,720  
Net income (loss) (43,311)     (43,311)
Ending balance (in shares) at Mar. 31, 2025   14,476,000    
Ending balance at Mar. 31, 2025 $ 94,443 $ 1 243,885 (149,443)
Beginning balance (in shares) at Dec. 31, 2024 14,475,904 14,476,000    
Beginning balance at Dec. 31, 2024 $ 133,584 $ 1 239,715 (106,132)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Acquisition of Former Parent’s common stock, stock options, and warrants by the Acquirer     (563,800) (1,200,000)
Net income (loss) $ (107,221)      
Ending balance (in shares) at Sep. 30, 2025 14,498,093 14,498,000    
Ending balance at Sep. 30, 2025 $ 36,830 $ 1 250,182 (213,353)
Beginning balance (in shares) at Mar. 31, 2025   14,476,000    
Beginning balance at Mar. 31, 2025 94,443 $ 1 243,885 (149,443)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Stock-based compensation expense 2,770   2,770  
Net income (loss) (28,654)     (28,654)
Ending balance (in shares) at Jun. 30, 2025   14,476,000    
Ending balance at Jun. 30, 2025 68,559 $ 1 246,655 (178,097)
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Stock-based compensation expense 3,175   3,175  
Exercised (in shares)   22,000    
Issuance of shares upon exercise of stock options 352   352  
Net income (loss) $ (35,256)     (35,256)
Ending balance (in shares) at Sep. 30, 2025 14,498,093 14,498,000    
Ending balance at Sep. 30, 2025 $ 36,830 $ 1 $ 250,182 $ (213,353)