XML 24 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Stockholders' Equity - USD ($)
Total
Class A Common Stock [Member]
Class A Common Stock and Series C Preferred Stock [Member]
Preferred Stock [Member]
Convertible Preferred Stock [Member]
Preferred Stock [Member]
Class A Common Stock and Series C Preferred Stock [Member]
Convertible Preferred Stock [Member]
Common Stock [Member]
Class A Common Stock [Member]
Common Stock [Member]
Class B Common Stock [Member]
Common Stock [Member]
Class A Common Stock and Series C Preferred Stock [Member]
Class A Common Stock [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Class A Common Stock [Member]
Additional Paid-in Capital [Member]
Class A Common Stock and Series C Preferred Stock [Member]
Accumulated Deficit [Member]
Accumulated Deficit [Member]
Class A Common Stock and Series C Preferred Stock [Member]
Convertible Preferred Stock Beginning Balance (in shares) at Dec. 31, 2022       3,738,936                  
Beginning Balance at Dec. 31, 2022 $ (54,418,000)     $ 64,389,000         $ 2,656,000     $ (57,074,000)  
Beginning Balance (in shares) at Dec. 31, 2022           182,769              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Issuance of stock (in shares)       2,818,192 283,492     127,476          
Issuance of stock     $ (12,377,000) $ 53,059,000 $ 12,377,000           $ (2,711,000)   $ (9,666,000)
Issuance of Class A Common Stock from the exercise of stock options (in shares)           3,502              
Issuance of Class A Common Stock from the exercise of stock options   $ 65,000               $ 65,000      
Stock based compensation expense 199,000               199,000        
NetIncomeLoss $ (35,311,000)                     (35,311,000)  
Convertible Preferred Stock Ending Balance (in shares) at Dec. 31, 2023 0     6,840,620                  
Ending Balance at Dec. 31, 2023 $ (101,842,000)     $ 129,825,000         209,000     (102,051,000)  
Ending Balance (in shares) at Dec. 31, 2023           313,747              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Conversion of Convertible Preferred Stock for Class A and B Common Stock in connection with the Merger (in shares)       (6,840,620)   6,154,093 686,527            
Conversion of Convertible Preferred Stock for Class A and B Common Stock in connection with the Merger 129,825,000     $ (129,825,000)   $ 1,000     129,824,000        
Issuance of Class A Common Stock in the Concurrent Financing, less issuance costs (in shares)           2,571,736              
Issuance of Class A Common Stock in the Concurrent Financing, less issuance costs 54,428,000               54,428,000        
Issuance of stock (in shares)           3,343,604              
Issuance of stock 65,499,000               65,499,000        
Reverse recapitalization transaction costs of OnKure (2,085,000)               (2,085,000)        
Issuance of Class A Common Stock for the conversion of Convertible Promissory Notes (in shares)           267,269              
Issuance of Class A Common Stock for the conversion of Convertible Promissory Notes $ 6,120,000               6,120,000        
Issuance of Class A common stock for the settlement of restricted stock units (in shares)           7,700              
Issuance of Class A Common Stock from the exercise of stock options (in shares) 2,476         2,476              
Issuance of Class A Common Stock from the exercise of stock options $ 26,000               26,000        
Adjustment for fractional shares in the reverse recapitalization           (35)              
Stock based compensation expense 4,530,000               4,530,000        
NetIncomeLoss $ (52,673,000)                     (52,673,000)  
Convertible Preferred Stock Ending Balance (in shares) at Dec. 31, 2024 0                        
Ending Balance at Dec. 31, 2024 $ 103,828,000         $ 1     $ 258,551,000     $ (154,724,000)  
Ending Balance (in shares) at Dec. 31, 2024           12,660,590 686,527