XML 11 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statements of Convertible Preferred Stock and Stockholders' Equity (unaudited) - USD ($)
$ in Thousands
Total
Series Seed Convertible Preferred Stock [Member]
Series A Convertible Preferred Stock [Member]
Series B-1 Convertible Preferred Stock [Member]
Series B-2 Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-In Capital [Member]
Accumulated Other Comprehensive Loss [Member]
Accumulated Deficit [Member]
Temporary equity, beginning balance (in share) at Dec. 31, 2022   684,739 2,029,666 1,104,178 223,417        
Temporary equity, beginning balance at Dec. 31, 2022   $ 15,924 $ 77,736 $ 57,703 $ 12,500        
Beginning balance (in share) at Dec. 31, 2022           268,399      
Beginning balance at Dec. 31, 2022 $ (99,031)           $ 2,807 $ (5) $ (101,833)
Issuance of common stock for services rendered (in share)           292      
Issuance of common stock for services rendered 6           6    
Exercises of stock options (in shares)           4,332      
Exercises of stock options 51           51    
Vesting of restricted common stock (in share)           1,437      
Stock-based compensation expense 343           343    
Issuance of Series B-2 convertible preferred stock, net of issuance costs (in share)         813,239        
Issuance of Series B-2 convertible preferred stock, net of issuance costs         $ 45,458        
Other comprehensive income 5             5  
Net Income (Loss) (19,605)               (19,605)
Ending balance (in share) at Mar. 31, 2023           274,460      
Ending balance at Mar. 31, 2023 (118,231)           3,207 0 (121,438)
Temporary equity, ending balance (in share) at Mar. 31, 2023   684,739 2,029,666 1,104,178 1,036,656        
Temporary equity, ending balance at Mar. 31, 2023   $ 15,924 $ 77,736 $ 57,703 $ 57,958        
Temporary equity, beginning balance (in share) at Dec. 31, 2022   684,739 2,029,666 1,104,178 223,417        
Temporary equity, beginning balance at Dec. 31, 2022   $ 15,924 $ 77,736 $ 57,703 $ 12,500        
Beginning balance (in share) at Dec. 31, 2022           268,399      
Beginning balance at Dec. 31, 2022 (99,031)           2,807 (5) (101,833)
Net Income (Loss) (37,254)                
Ending balance (in share) at Jun. 30, 2023           280,435      
Ending balance at Jun. 30, 2023 (135,397)           3,690 0 (139,087)
Temporary equity, ending balance (in share) at Jun. 30, 2023   684,739 2,029,666 1,104,178 1,036,656        
Temporary equity, ending balance at Jun. 30, 2023   $ 15,924 $ 77,736 $ 57,703 $ 57,958        
Temporary equity, beginning balance (in share) at Mar. 31, 2023   684,739 2,029,666 1,104,178 1,036,656        
Temporary equity, beginning balance at Mar. 31, 2023   $ 15,924 $ 77,736 $ 57,703 $ 57,958        
Beginning balance (in share) at Mar. 31, 2023           274,460      
Beginning balance at Mar. 31, 2023 (118,231)           3,207 0 (121,438)
Exercises of stock options (in shares)           5,347      
Exercises of stock options 82           82    
Vesting of restricted common stock (in share)           628      
Stock-based compensation expense 401           401    
Net Income (Loss) (17,649)               (17,649)
Ending balance (in share) at Jun. 30, 2023           280,435      
Ending balance at Jun. 30, 2023 $ (135,397)           3,690 0 (139,087)
Temporary equity, ending balance (in share) at Jun. 30, 2023   684,739 2,029,666 1,104,178 1,036,656        
Temporary equity, ending balance at Jun. 30, 2023   $ 15,924 $ 77,736 $ 57,703 $ 57,958        
Temporary equity, beginning balance (in share) at Dec. 31, 2023   0 0 0 0        
Temporary equity, beginning balance at Dec. 31, 2023   $ 0 $ 0 $ 0 $ 0        
Beginning balance (in share) at Dec. 31, 2023 8,016,516         8,016,516      
Beginning balance at Dec. 31, 2023 $ 169,911         $ 8 352,908 0 (183,005)
Exercises of stock options (in shares)           5,947      
Exercises of stock options 139           139    
Stock-based compensation expense 865           865    
Net Income (Loss) (19,557)               (19,557)
Ending balance (in share) at Mar. 31, 2024           8,022,463      
Ending balance at Mar. 31, 2024 $ 151,358         $ 8 353,912 0 (202,562)
Temporary equity, beginning balance (in share) at Dec. 31, 2023   0 0 0 0        
Temporary equity, beginning balance at Dec. 31, 2023   $ 0 $ 0 $ 0 $ 0        
Beginning balance (in share) at Dec. 31, 2023 8,016,516         8,016,516      
Beginning balance at Dec. 31, 2023 $ 169,911         $ 8 352,908 0 (183,005)
Exercises of stock options (in shares) 14,138                
Net Income (Loss) $ (41,383)                
Ending balance (in share) at Jun. 30, 2024 9,279,937         9,279,937      
Ending balance at Jun. 30, 2024 $ 198,077         $ 9 422,435 21 (224,388)
Beginning balance (in share) at Mar. 31, 2024           8,022,463      
Beginning balance at Mar. 31, 2024 151,358         $ 8 353,912 0 (202,562)
Exercises of stock options (in shares)           8,191      
Exercises of stock options 172           172    
Stock-based compensation expense 967           967    
Issuance of common stock for cash in PIPE financing (in share)           1,249,283      
Issuance of common stock for cash in PIPE financing 67,385         $ 1 67,384    
Unrealized gain on investments, net of tax 21             21  
Net Income (Loss) $ (21,826)               (21,826)
Ending balance (in share) at Jun. 30, 2024 9,279,937         9,279,937      
Ending balance at Jun. 30, 2024 $ 198,077         $ 9 $ 422,435 $ 21 $ (224,388)