XML 12 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' DEFICIT (Unaudited) - USD ($)
Total
Common Stock [Member]
Additional Paid-In-Capital [Member]
Accumulated Deficit [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Redeemable Convertible Preferred Stock
Beginning balance at Dec. 31, 2023           $ 320,161,000
Beginning balance (in shares) at Dec. 31, 2023           277,238,979
Beginning balance at Dec. 31, 2023 $ (261,028,000)   $ 17,676,000 $ (277,865,000) $ (839,000)  
Beginning balance, (in shares) at Dec. 31, 2023   356,356        
Issuance of Series G preferred shares, net of offering costs           $ 57,983,000
Issuance of Series G preferred shares, net of offering costs (in shares)           64,257,179
Issuance of warrants 1,940,000   1,940,000      
Exercise of stock options 349,000   349,000      
Exercise of stock options (in shares)   19,015        
Stock-based compensation 4,311,000   4,311,000      
Deemed dividend     2,724,000 (2,724,000)    
Currency translation adjustment 107,000       107,000  
Net Income (Loss) (29,470,000)     (29,470,000)    
Ending balance at Sep. 30, 2024           $ 378,144,000
Ending balance (in shares) at Sep. 30, 2024           341,496,158
Ending balance at Sep. 30, 2024 (283,791,000)   27,000,000 (310,059,000) (732,000)  
Ending balance, (in shares) at Sep. 30, 2024   375,371        
Beginning balance at Jun. 30, 2024           $ 371,657,000
Beginning balance (in shares) at Jun. 30, 2024           334,307,317
Beginning balance at Jun. 30, 2024 (276,587,000)   24,517,000 (300,316,000) (788,000)  
Beginning balance, (in shares) at Jun. 30, 2024   372,686        
Issuance of Series G preferred shares, net of offering costs           $ 6,487,000
Issuance of Series G preferred shares, net of offering costs (in shares)           7,188,841
Exercise of stock options 56,000   56,000      
Exercise of stock options (in shares)   2,685        
Stock-based compensation 2,122,000   2,122,000      
Deemed dividend     305,000 (305,000)    
Currency translation adjustment 56,000       56,000  
Net Income (Loss) (9,438,000)     (9,438,000)    
Ending balance at Sep. 30, 2024           $ 378,144,000
Ending balance (in shares) at Sep. 30, 2024           341,496,158
Ending balance at Sep. 30, 2024 (283,791,000)   27,000,000 (310,059,000) (732,000)  
Ending balance, (in shares) at Sep. 30, 2024   375,371        
Beginning balance at Dec. 31, 2024 378,150,000         $ 378,150,000
Beginning balance (in shares) at Dec. 31, 2024           341,496,158
Beginning balance at Dec. 31, 2024 (292,402,000)   28,368,000 (320,250,000) (520,000)  
Beginning balance, (in shares) at Dec. 31, 2024   434,720        
Conversion of redeemable convertible preferred stock into commmon stock in connection with initial public offering, Shares           (341,496,158)
Conversion of redeemable convertible preferred stock into commmon stock in connection with initial public offering, value           $ (378,150,000)
Conversion of redeemable convertible preferred stock to common stock on initial public offering, Shares   12,729,240        
Conversion of redeemable convertible preferred stock into commmon stock in connection with initial public offering, value 378,150,000   378,150,000      
Issuance of common stock in connection with initial public offering, net of offering costs, underwriting discounts and commissions (in shares)   4,600,000        
Issuance of common stock in connection with initial public offering, net of offering costs, underwriting discounts and commissions, Value 99,843,000   99,843,000      
Settlement of warrant liability 173,000   173,000      
Exercise of warrants (in shares)   435,013        
Exercise of warrants 5,702,000   5,702,000      
Exercise of stock options 353,000   353,000      
Exercise of stock options (in shares)   39,489        
Stock-based compensation 3,684,000   3,684,000      
Currency translation adjustment 66,000       66,000  
Net Income (Loss) (25,782,000)     (25,782,000)    
Ending balance at Sep. 30, 2025 0          
Ending balance (in shares) at Sep. 30, 2025           0
Ending balance at Sep. 30, 2025 169,787,000   516,273,000 (346,032,000) (454,000)  
Ending balance, (in shares) at Sep. 30, 2025   18,238,462        
Beginning balance at Jun. 30, 2025           $ 378,150,000
Beginning balance (in shares) at Jun. 30, 2025           341,496,158
Beginning balance at Jun. 30, 2025 (307,311,000)   30,159,000 (337,030,000) (440,000)  
Beginning balance, (in shares) at Jun. 30, 2025   450,682        
Conversion of redeemable convertible preferred stock into commmon stock in connection with initial public offering, Shares           (341,496,158)
Conversion of redeemable convertible preferred stock into commmon stock in connection with initial public offering, value           $ (378,150,000)
Conversion of redeemable convertible preferred stock to common stock on initial public offering, Shares   12,729,240        
Conversion of redeemable convertible preferred stock into commmon stock in connection with initial public offering, value 378,150,000   378,150,000      
Issuance of common stock in connection with initial public offering, net of offering costs, underwriting discounts and commissions (in shares)   4,600,000        
Issuance of common stock in connection with initial public offering, net of offering costs, underwriting discounts and commissions, Value 99,843,000   99,843,000      
Settlement of warrant liability 173,000   173,000      
Exercise of warrants (in shares)   435,013        
Exercise of warrants 5,702,000   5,702,000      
Exercise of stock options 178,000   178,000      
Exercise of stock options (in shares)   23,527        
Stock-based compensation 2,068,000   2,068,000      
Currency translation adjustment (14,000)       (14,000)  
Net Income (Loss) (9,002,000)     (9,002,000)    
Ending balance at Sep. 30, 2025 0          
Ending balance (in shares) at Sep. 30, 2025           0
Ending balance at Sep. 30, 2025 $ 169,787,000   $ 516,273,000 $ (346,032,000) $ (454,000)  
Ending balance, (in shares) at Sep. 30, 2025   18,238,462