XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements Of Redeemable Convertible Preferred Stock And Stockholders' Deficit - USD ($)
Total
Common Stock
Treasury Stock
Additional Paid-In Capital
Accumulated Deficit
Redeemable Convertible Preferred Stock
Preferred Stock
BURTECH ACQUISITION CORP.
BURTECH ACQUISITION CORP.
Accumulated Deficit
BURTECH ACQUISITION CORP.
Class A common stock
Common Stock
BURTECH ACQUISITION CORP.
Class B Common Stock
Common Stock
Balance at the beginning at Dec. 31, 2022 $ (70,539,000) $ 0 $ 0 $ 209,928,000 $ (280,467,000) $ 64,020,000 $ (10,144,670) $ (10,145,752) $ 133 $ 949
Balance at the beginning outstanding (in shares) at Dec. 31, 2022   6,143,294 124,225     16,498,279        
Balance at the beginning (in shares) at Dec. 31, 2022                 1,329,500 9,487,500
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Exercise of stock options (in dollars) $ 1,000     1,000            
Exercise of stock options (in shares) 1,000 1,000                
Conversion of Class B to Class A Shares (in shares)                 9,487,495 (9,487,495)
Conversion of Class B to Class A Shares                 $ 949 $ (949)
Stockholder Non-Redemption Agreement             8,758,683 8,758,683    
Stockholder Non-Redemption Agreement             (8,758,683) (8,758,683)    
Stock-based compensation $ 2,483,000     2,483,000            
Excise tax liability arising from redemption of Class A shares             (2,523,150) (2,523,150)    
Accretion for common stock subject to redemption amount             (4,510,051) (4,510,051)    
Reissuance of Shadow Preferred in Pay-to-Play Pull Through Exchange at redemption value (In dollars) (109,327,000)     (109,327,000)   $ 109,327,000        
Reissuance of Shadow Preferred in Pay-to-Play Pull Through Exchange at redemption value (in shares)   (2,799,634)       27,996,424        
Reissuance of common stock in common rights offering (in shares)   8,109,693                
Issuance of common stock upon release of restricted stock units   6,000,000                
Pay-to-Play financing charges 35,771,000     35,771,000            
Debt financing charge on convertible notes 2,640,000     2,640,000            
Net income (loss) (87,589,000)       (87,589,000)   1,339,142 1,339,142    
Balance at the end outstanding (in shares) at Dec. 31, 2023   17,454,353 124,225     44,494,703        
Balance at the end (in shares) at Dec. 31, 2023                 10,816,995 5
Balance at the end at Dec. 31, 2023 (226,560,000) $ 0 $ 0 141,496,000 (368,056,000) $ 173,347,000 (15,838,729) (15,839,811) $ 1,082  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Exercise of stock options (in dollars) $ 98,000     98,000            
Exercise of stock options (in shares) 65,646 65,646                
Stock-based compensation $ 3,847,000     3,847,000            
Excise tax liability arising from redemption of Class A shares             (27,747) (27,747)    
Accretion for common stock subject to redemption amount             (3,380,995) (3,380,995)    
Reissuance of Shadow Preferred in Pay-to-Play Pull Through Exchange at redemption value (In dollars) 0                  
Net income (loss) (61,195,000)       (61,195,000)   (4,113,532) (4,113,532)    
Balance at the end outstanding (in shares) at Dec. 31, 2024   17,519,999 124,225     44,494,703        
Balance at the end (in shares) at Dec. 31, 2024                 10,816,995 5
Balance at the end at Dec. 31, 2024 $ (283,810,000) $ 0 $ 0 $ 145,441,000 $ (429,251,000) $ 173,347,000 $ (23,361,003) $ (23,362,085) $ 1,082