XML 24 R13.htm IDEA: XBRL DOCUMENT v3.25.3
Convertible Preferred Stock
9 Months Ended
Sep. 30, 2025
Temporary Equity Disclosure [Abstract]  
Convertible Preferred Stock Convertible Preferred Stock
On March 6, 2025, the Company entered into a Series E Preferred Stock Purchase Agreement pursuant to the Series E Preferred Stock Financing, whereby it received a total commitment amount of $40,130 for the issuance and sale of 58,774,332 shares of Series E Preferred Stock pursuant to two separate closing tranches, the first of which closed on March 6, 2025 whereby the Company issued 29,455,169 shares of Series E preferred stock resulting in total gross proceeds to the Company of $20,111. The second tranche could have occurred any time prior to September 15, 2025, for the issuance and sale of 29,319,143 shares of Series E Preferred Stock for an aggregate purchase price of $20,019. The Company determined that the second tranche constitutes a free standing financial instrument and allocated $218 of the Series E proceeds to the purchase option.
In June 2025 the Company called the second tranche of its Series E Preferred Stock for the issuance of 29,319,143 shares of Series E Preferred Stock resulting in gross proceeds to the Company of $20,019. The Series E purchase option was revalued as of the date the second tranche was called. The Company recognized the change in value of the Series E purchase option in the change in fair value of Series E purchase option caption in its Condensed Statements of Operations and Comprehensive Loss. The fair value of the Series E purchase option was recognized as Series E convertible preferred stock upon the exercise of the Series E purchase option. See Note 2 for additional details.
On March 4, 2025, Genesis Investment Holdings, LLC exercised 988,999 series Seed warrants resulting in proceeds of $83.
For the three and nine months ended September 30, 2025, 250,000 and 1,000,000 Series B warrants were exercised, respectively, resulting in proceeds of $93 and $372, respectively.
Immediately prior to the closing of the Company’s IPO on August 1, 2025, all shares of the Company’s redeemable convertible preferred stock converted into shares of the Company’s common stock.
For all series of preferred stock, the initial conversion price equals their original issuance price per share, at December 31, 2024, adjusted for the Reverse Stock Split as described in Note 1.
A summary of preferred stock is as follows:
Series Seed Convertible Preferred StockSeries A Convertible Preferred StockSeries B Convertible Preferred StockSeries C Convertible Preferred StockSeries D Convertible Preferred StockSeries E Convertible Preferred StockTotal
SharesAmountSharesAmountSharesAmountSharesAmountSharesAmountSharesAmountSharesAmount
Balance at December 31, 2023
15,851,401 $1,337 22,399,370 $5,600 5,913,964 $2,200 50,116,284 $21,550 80,909,169 $43,788 — $— 175,190,188 $74,475 
Balance at September 30, 2024
15,851,401 $1,337 22,399,370 $5,600 5,913,964 $2,200 50,116,284 $21,550 80,909,169 $43,788 — $— 175,190,188 $74,475 
Balance at December 31, 2024
15,851,401 $1,337 22,399,370 $5,600 5,913,964 $2,200 50,116,284 $21,550 80,909,169 $43,788 — $— 175,190,188 $74,475 
Exercise of preferred stock warrants
988,999 83 — — 1,000,000 372 — — — — — — 1,988,999 455 
Issuance of Series E
— — — — — — — — — — 58,774,312 40,130 58,774,312 40,130 
Conversion of redeemable convertible preferred stock to common stock upon IPO
(16,840,400)(1,420)(22,399,370)(5,600)(6,913,964)(2,572)(50,116,284)(21,550)(80,909,169)(43,788)(58,774,312)(40,130)(235,953,499)(115,060)
Balance at September 30, 2025
— $— — $— — $— — $— — $— — $— — $— 
Issued and Outstanding Preferred Shares
As of December 31 2024, the total authorized, issued, and outstanding shares of Preferred Stock were as follows (in thousands, except par value, share and per share amounts):
SeriesPar ValueAuthorizedIssued and OutstandingIssuance Price Per ShareLiquidation Value
Seed$0.001 16,840,40015,851,401$0.0843 $1,337 
A0.001 22,399,37022,399,3700.2500 5,600 
B0.001 6,913,9645,913,9640.3720 2,200 
C0.001 50,116,28450,116,2840.4300 21,550 
D0.001 83,403,62680,909,1690.5412 43,788 
Total 179,673,644175,190,188$74,475