XML 132 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, 2022 $ 1,795 $ 1,401 $ 14,949 $ 17,622 $ 29,841 $ 9,991 $ 75,599 $ (33) $ 17,615 $ (97,165) $ (79,583) $ 549 $ (79,034)
Balance (in Shares) at Dec. 31, 2022 3,938,098 1,281,402 4,101,409 2,679,397 6,756,246 1,136,049   643,488            
Balance (in Shares) at Dec. 31, 2022                 (7,006)          
Vesting of restricted stock units
Vesting of restricted stock units (in Shares)               2,556            
Share-based compensation 2,305 2,305 2,305
Net income (loss) (11,706) (11,706) (11,706)
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)         7,006
Net income (loss)                           $ (3,897)
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)         7,006
Vesting of restricted stock units
Vesting of restricted stock units (in Shares)               2,017            
The Merger, net of transaction costs and acquired liabilities $ (1,795) $ (1,401) $ (14,949) $ (17,622) $ (29,841) $ (9,991) (75,599) $ 33 68,073 68,106 68,106
The Merger, net of transaction costs and acquired liabilities (in Shares) (3,938,098) (1,281,402) (4,101,409) (2,679,397) (6,756,246) (1,136,049)   955,884 (25,772)          
Issuance of common stock in the PIPE Financing, net of transaction costs of $863,474 10,361 10,361 10,361
Issuance of common stock in the PIPE Financing, net of transaction costs of $863,474 (in Shares)               113,342            
SEPA commitment fee paid in shares 327 327 327
SEPA commitment fee paid in shares (in Shares)               9,905            
Share-based compensation 1,927 1,927 1,927
Net income (loss) (7,232) (7,232) (7,232)
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                           32,778
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) (32,778)          
Cancellation of Treasury Stock (in Shares)               32,778 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                           32,778