XML 41 R31.htm IDEA: XBRL DOCUMENT v3.25.1

Net Loss Per Share (Tables)

12 Months Ended

Dec. 31, 2024

Earnings Per Share [Abstract]

Summary of Computation of Basic and Diluted Net Loss Per Share

The following table sets forth the computation of basic and diluted net loss per share to common stockholders:

		Year Ended December 31,
(in thousands, except share and per share data)		2024				2023
Basic net loss per common share calculation:
Net loss attributable to common stockholders		$	(62,746	)		$	(4,383	)
Undistributed loss to preferred stock stockholders			—				1,418
Net loss attributable to common stockholders – basic		$	(62,746	)		$	(2,965	)
Weighted-average shares of common stock outstanding – basic			60,263,190				38,048,516
Net loss per share of common stock – basic		$	(1.04	)		$	(0.08	)
Diluted net loss per common share calculation:
Net loss attributable to common stockholders		$	(62,746	)		$	(4,383	)
Reverse: interest expense and change in fair value on derivative liability			—				(4,322	)
Net loss attributable to common stockholders			(62,746	)			(8,705	)
Undistributed loss to preferred stock stockholders			—				2,817
Net loss attributable to common stockholders – diluted		$	(62,746	)		$	(5,888	)
Weighted-average shares of common stock outstanding – basic			60,263,190				38,048,516
Convertible promissory note			—				5,174,618
Weighted-average shares of common stock – diluted			60,263,190				43,223,134
Net loss per share of common stock – diluted		$	(1.04	)		$	(0.14	)

Summary of Potentially Dilutive Securities Excluded from Computation of Diluted Weighted-Average Shares of Common Stock Outstanding

The following potentially dilutive securities have been excluded from the computation of diluted weighted-average shares of common stock outstanding, as they would be anti-dilutive:

		As of December 31,
		2024				2023
Outstanding stock options and restricted stock units			4,673,638				3,470,172
Convertible preferred stock warrants			—				580,729
Common stock warrants			—				75,305
Convertible promissory note			5,305,861				—
			9,979,499				4,126,206

X

- References

No definition available.

+ Details

Name:	us-gaap_EarningsPerShareAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

+ Details

Name:	us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

+ Details

Name:	us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration