XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (DEFICIT) - USD ($)
Total
Common Class A
Common Class C
Total Shareholders' Equity
Common Stock
Common Class A
Common Stock
Common Class C
Additional Paid-In Capital
Accumulated Deficit
Accumulated Other Comprehensive Income
Noncontrolling Interests
Common stock, beginning balance (in shares) at Dec. 31, 2022         38,977,600 13,723,511        
Equity, beginning balance at Dec. 31, 2022 $ 68,766,698     $ 48,898,296 $ 3,898 $ 1,373 $ 129,192,291 $ (80,650,212) $ 350,946 $ 19,868,402
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation under the ESPP, ESOP, Equity Incentive Plan and reverse vesting of Restricted Founder Shares 2,577,187     1,875,992     1,875,992     701,195
Refund of stamp duty fees 4,923     3,517     3,517     1,406
Net loss (12,218,987)     (9,004,856)       (9,004,856)   (3,214,131)
Other comprehensive income (loss) (17,672)     (12,625)         (12,625) (5,047)
Conversion and transfer of shares between classes (in shares)         176,603 (176,603)        
Conversion of MoonLake Class C Ordinary Shares into Class A Ordinary Shares 0     238,836 $ 18 $ (18) 237,049   1,787 (238,836)
Common stock, ending balance (in shares) at Mar. 31, 2023         39,154,203 13,546,908        
Equity, end balance at Mar. 31, 2023 59,112,149     41,999,160 $ 3,916 $ 1,355 131,308,849 (89,655,068) 340,108 17,112,989
Common stock, beginning balance (in shares) at Dec. 31, 2022         38,977,600 13,723,511        
Equity, beginning balance at Dec. 31, 2022 68,766,698     48,898,296 $ 3,898 $ 1,373 129,192,291 (80,650,212) 350,946 19,868,402
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net loss (24,572,374)                  
Other comprehensive income (loss) (449,234)                  
Common stock, ending balance (in shares) at Jun. 30, 2023         53,486,810 8,959,195        
Equity, end balance at Jun. 30, 2023 499,109,955     489,797,001 $ 5,349 $ 896 589,549,979 (99,794,347) 35,124 9,312,954
Common stock, beginning balance (in shares) at Mar. 31, 2023         39,154,203 13,546,908        
Equity, beginning balance at Mar. 31, 2023 59,112,149     41,999,160 $ 3,916 $ 1,355 131,308,849 (89,655,068) 340,108 17,112,989
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation under the ESPP, ESOP, Equity Incentive Plan and reverse vesting of Restricted Founder Shares 1,497,661     1,247,416     1,247,416     250,245
Net loss (12,353,387)     (10,139,279)       (10,139,279)   (2,214,108)
Other comprehensive income (loss) (431,561)     (348,906)         (348,906) (82,655)
Conversion and transfer of shares between classes (in shares)         4,587,713 (4,587,713)        
Conversion of MoonLake Class C Ordinary Shares into Class A Ordinary Shares 0     5,753,517 $ 459 $ (459) 5,709,595   43,922 (5,753,517)
Issuance of Class A Ordinary Shares, net of transaction costs (in shares)         9,744,894          
Issuance of Class A Ordinary Shares, net of transaction costs (Note 11) 451,285,093     451,285,093 $ 974   451,284,119      
Common stock, ending balance (in shares) at Jun. 30, 2023         53,486,810 8,959,195        
Equity, end balance at Jun. 30, 2023 499,109,955     489,797,001 $ 5,349 $ 896 589,549,979 (99,794,347) 35,124 9,312,954
Common stock, beginning balance (in shares) at Dec. 31, 2023   60,466,453 2,505,476   60,466,453 2,505,476        
Equity, beginning balance at Dec. 31, 2023 513,491,019     495,675,683 $ 6,047 $ 251 609,969,236 (116,657,472) 2,357,621 17,815,336
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation under the ESPP, ESOP, Equity Incentive Plan and reverse vesting of Restricted Founder Shares 1,677,208     1,693,101     1,693,101     (15,893)
Net loss (13,975,521)     (13,673,656)       (13,673,656)   (301,865)
Other comprehensive income (loss) 263,503     257,949         257,949 5,554
Conversion and transfer of shares between classes (in shares)         1,493,356 (1,493,356)        
Conversion of MoonLake Class C Ordinary Shares into Class A Ordinary Shares 0     10,613,583 $ 149 $ (149) 10,536,980   76,603 (10,613,583)
Buyback of unvested MoonLake AG Common Shares by MoonLake AG into treasury following an employee contract termination (Note 11) (50)     114,058     113,154   904 (114,108)
Capital injection from MoonLake to MoonLake AG (Note 11) $ (1,609,961)     (4,667,177)     (4,667,196)   19 3,057,216
Cancellation of Class C shares following an employee contract termination in MoonLake AG (in shares) (16,853)         (16,853)        
Cancellation of MoonLake Class C Ordinary Shares following an employee contract termination in MoonLake AG (Note 11) $ 0         $ (2) 2      
Issuance of Class A Ordinary Shares, net of transaction costs (in shares) 914,828       914,828          
Issuance of Class A Ordinary Shares, net of transaction costs (Note 11) $ 52,540,190     52,540,190 $ 91   52,540,099      
Common stock, ending balance (in shares) at Mar. 31, 2024         62,874,637 995,267        
Equity, end balance at Mar. 31, 2024 552,386,388     542,553,731 $ 6,287 $ 100 670,185,376 (130,331,128) 2,693,096 9,832,657
Common stock, beginning balance (in shares) at Dec. 31, 2023   60,466,453 2,505,476   60,466,453 2,505,476        
Equity, beginning balance at Dec. 31, 2023 513,491,019     495,675,683 $ 6,047 $ 251 609,969,236 (116,657,472) 2,357,621 17,815,336
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net loss (38,734,275)                  
Other comprehensive income (loss) 839,121                  
Common stock, ending balance (in shares) at Jun. 30, 2024   62,874,637 995,267   62,874,637 995,267        
Equity, end balance at Jun. 30, 2024 530,031,497     520,663,737 $ 6,287 $ 100 671,998,583 (154,598,140) 3,256,907 9,367,760
Common stock, beginning balance (in shares) at Mar. 31, 2024         62,874,637 995,267        
Equity, beginning balance at Mar. 31, 2024 552,386,388     542,553,731 $ 6,287 $ 100 670,185,376 (130,331,128) 2,693,096 9,832,657
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Share-based compensation under the ESPP, ESOP, Equity Incentive Plan and reverse vesting of Restricted Founder Shares 1,828,245     1,813,207     1,813,207     15,038
Net loss (24,758,754)     (24,267,012)       (24,267,012)   (491,742)
Other comprehensive income (loss) 575,618     563,811         563,811 11,807
Common stock, ending balance (in shares) at Jun. 30, 2024   62,874,637 995,267   62,874,637 995,267        
Equity, end balance at Jun. 30, 2024 $ 530,031,497     $ 520,663,737 $ 6,287 $ 100 $ 671,998,583 $ (154,598,140) $ 3,256,907 $ 9,367,760