XML 35 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated statements of redeemable convertible preferred stock and stockholders' equity (deficit) - USD ($)
$ in Thousands
Total
Redeemable Convertible Preferred Stock
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Temporary equity, beginning balance at Dec. 31, 2022   $ 112,823        
Temporary equity, beginning balance, shares at Dec. 31, 2022   12,000,000        
Beginning balance at Dec. 31, 2022 $ (106,155)   $ 3 $ 1,279 $ (107,437)  
Beginning balance, shares at Dec. 31, 2022     2,937,197      
Issuance of Series A redeemable convertible preferred stock in connection with the settlement of the tranche right liability   $ 80,320        
Issuance of Series A redeemable convertible preferred stock in connection with the settlement of the tranche right liability, shares   8,000,000        
Issuance of Series B redeemable convertible preferred stock in connection with the settlement of the tranche right liability, net of issuance costs   $ 37,792        
Issuance of Series B redeemable convertible preferred stock in connection with the settlement of the tranche right liability, net of issuance costs, shares   2,941,170        
Exercise of stock options, net of tax withholding 118     118    
Exercise of stock options, net of tax withholding, shares     34,302      
Stock-based compensation expense 3,325     3,325    
Stock-based compensation expense - related party 102     102    
Stock-based compensation expense - related party, shares     20,980      
Unrealized gain (loss) on available-for-sale securities, net of tax 21         $ 21
Net loss (20,537)       (20,537)  
Temporary equity, ending balance at Dec. 31, 2023 $ 230,935 $ 230,935        
Temporary equity, ending balance, shares at Dec. 31, 2023 22,941,170 22,941,170        
Ending balance at Dec. 31, 2023 $ (123,126)   $ 3 4,824 (127,974) 21
Ending balance, shares at Dec. 31, 2023     2,992,479      
Issuance of Series B redeemable convertible preferred stock in connection with the settlement of the tranche right liability, net of issuance costs   $ 149,939        
Issuance of Series B redeemable convertible preferred stock in connection with the settlement of the tranche right liability, net of issuance costs, shares   8,823,523        
Conversion of convertible preferred stock to common stock upon closing of initial public offering   $ (380,874)        
Conversion of convertible preferred stock to common stock upon closing of initial public offering, shares   (31,764,693)        
Conversion of convertible preferred stock to common stock upon closing of initial public offering 380,874   $ 33 380,841    
Conversion of convertible preferred stock to common stock upon closing of initial public offering, shares     33,321,149      
Issuance of common stock from initial public offering, net of issuance costs 268,793   $ 17 268,776    
Issuance of common stock from initial public offering, net of issuance costs, shares     17,250,000      
Exercise of stock options, net of tax withholding 159     159    
Exercise of stock options, net of tax withholding, shares     39,770      
Stock-based compensation expense 6,004     6,004    
Unrealized gain (loss) on available-for-sale securities, net of tax (46)         (46)
Net loss (62,806)       (62,806)  
Temporary equity, ending balance at Dec. 31, 2024 0          
Ending balance at Dec. 31, 2024 $ 469,852   $ 53 $ 660,604 $ (190,780) $ (25)
Ending balance, shares at Dec. 31, 2024     53,603,398