XML 14 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Convertible Preferred Stock and Stockholders' Deficit (Unaudited) - USD ($)
$ in Thousands
Convertible Preferred Stock
Series A Redeemable
Convertible Preferred Stock
Series B
Convertible Preferred Stock
Series C
Convertible Preferred Stock
Series D
Convertible Preferred Stock
Series E
Convertible Preferred Stock
Series F
Convertible Preferred Stock
Common Stock
Treasury Stock
Additional Paid-In Capital
Accumulated Deficit
Total Abpro’s Stockholders’ Deficit
Non-controlling Interest
Total
Balance at Dec. 31, 2023 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 $ 75,599 $ (33) $ 19,920 $ (108,871) $ (88,984) $ 549 $ (88,435)
Balance (in Shares) at Dec. 31, 2023 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   646,044            
Balance (in Shares) at Dec. 31, 2023                 (7,006)          
Vesting of restricted stock units
Vesting of restricted stock units (in Shares)               639            
Share-based compensation 563 563 563
Net income (loss) 636 636 636
Balance at Mar. 31, 2024 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 75,599 $ (33) 20,483 (108,235) (87,785) 549 (87,236)
Balance (in Shares) at Mar. 31, 2024 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   646,683            
Balance (in Shares) at Mar. 31, 2024                 (7,006)          
Balance at Dec. 31, 2023 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 75,599 $ (33) 19,920 (108,871) (88,984) 549 (88,435)
Balance (in Shares) at Dec. 31, 2023 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   646,044            
Balance (in Shares) at Dec. 31, 2023                 (7,006)          
Net income (loss)                           (3,897)
Balance at Sep. 30, 2024 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 75,599 $ (33) 21,451 (112,768) (91,350) 549 (90,801)
Balance (in Shares) at Sep. 30, 2024 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   647,876            
Balance (in Shares) at Sep. 30, 2024                 (7,006)          
Balance at Dec. 31, 2023 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 75,599 $ (33) 19,920 (108,871) (88,984) 549 (88,435)
Balance (in Shares) at Dec. 31, 2023 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   646,044            
Balance (in Shares) at Dec. 31, 2023                 (7,006)          
Balance at Dec. 31, 2024 100,608 (116,103) (15,495) 549 $ (14,946)
Balance (in Shares) at Dec. 31, 2024   1,727,192            
Balance (in Shares) at Dec. 31, 2024                 (32,778)         32,778
Balance at Mar. 31, 2024 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 75,599 $ (33) 20,483 (108,235) (87,785) 549 $ (87,236)
Balance (in Shares) at Mar. 31, 2024 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   646,683            
Balance (in Shares) at Mar. 31, 2024                 (7,006)          
Vesting of restricted stock units
Vesting of restricted stock units (in Shares)               639            
Share-based compensation 553 553 553
Net income (loss) (2,440) (2,440) (2,440)
Balance at Jun. 30, 2024 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 75,599 $ (33) 21,036 (110,675) (89,672) 549 (89,123)
Balance (in Shares) at Jun. 30, 2024 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   647,322            
Balance (in Shares) at Jun. 30, 2024                 (7,006)          
Vesting of restricted stock units
Vesting of restricted stock units (in Shares)               554            
Share-based compensation 415 415 415
Net income (loss) (2,093) (2,093) (2,093)
Balance at Sep. 30, 2024 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 75,599 $ (33) 21,451 (112,768) (91,350) 549 (90,801)
Balance (in Shares) at Sep. 30, 2024 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   647,876            
Balance (in Shares) at Sep. 30, 2024                 (7,006)          
Balance at Dec. 31, 2024 100,608 (116,103) (15,495) 549 $ (14,946)
Balance (in Shares) at Dec. 31, 2024   1,727,192            
Balance (in Shares) at Dec. 31, 2024                 (32,778)         32,778
Common stock issued for services
Common stock issued for services (in Shares)               5,000            
Warrants issued to related party lender 714 714 714
Share-based compensation 308 308 308
Net income (loss) (3,887) (3,887) (3,887)
Balance at Mar. 31, 2025 101,630 (119,990) (18,360) 549 (17,811)
Balance (in Shares) at Mar. 31, 2025               1,732,192            
Balance (in Shares) at Mar. 31, 2025                 (32,778)          
Balance at Dec. 31, 2024 100,608 (116,103) (15,495) 549 $ (14,946)
Balance (in Shares) at Dec. 31, 2024   1,727,192            
Balance (in Shares) at Dec. 31, 2024                 (32,778)         32,778
Common stock issued upon conversion of convertible notes (in Shares)               513,981            
Balance at Jun. 30, 2025 105,478 (122,974) (17,496) 549 $ (16,947)
Balance (in Shares) at Jun. 30, 2025   2,246,173            
Balance (in Shares) at Jun. 30, 2025                 (32,778)          
Balance at Dec. 31, 2024 100,608 (116,103) (15,495) 549 $ (14,946)
Balance (in Shares) at Dec. 31, 2024   1,727,192            
Balance (in Shares) at Dec. 31, 2024                 (32,778)         32,778
Common stock issued upon conversion of convertible notes (in Shares)               367,491            
Net income (loss)                           $ (8,528)
Balance at Sep. 30, 2025 108,487 (124,631) (16,144) 549 $ (15,595)
Balance (in Shares) at Sep. 30, 2025               2,672,222            
Balance (in Shares) at Sep. 30, 2025                           0
Balance at Mar. 31, 2025 101,630 (119,990) (18,360) 549 $ (17,811)
Balance (in Shares) at Mar. 31, 2025               1,732,192            
Balance (in Shares) at Mar. 31, 2025                 (32,778)          
Share-based compensation 154 154 154
Common stock issued upon conversion of convertible notes 3,694 3,694 3,694
Common stock issued upon conversion of convertible notes (in Shares)               513,981            
Net income (loss) (2,984) (2,984) (2,984)
Balance at Jun. 30, 2025 105,478 (122,974) (17,496) 549 (16,947)
Balance (in Shares) at Jun. 30, 2025   2,246,173            
Balance (in Shares) at Jun. 30, 2025                 (32,778)          
Share-based compensation 78 78 78
Common stock issued upon conversion of convertible notes 2,243 2,243 2,243
Common stock issued upon conversion of convertible notes (in Shares)               367,491            
Issuance of Advance Shares, net of issuance costs 688 688 688
Issuance of Advance Shares, net of issuance costs (in Shares)               91,336            
Cancellation of Treasury Stock
Cancellation of Treasury Stock (in Shares)               (32,778)            
Cancellation of Treasury Stock (in Shares)                 32,778          
Net income (loss) (1,657) (1,657) (1,657)
Balance at Sep. 30, 2025 $ 108,487 $ (124,631) $ (16,144) $ 549 $ (15,595)
Balance (in Shares) at Sep. 30, 2025               2,672,222            
Balance (in Shares) at Sep. 30, 2025                           0