XML 21 R13.htm IDEA: XBRL DOCUMENT v3.25.4
CONDENSED CONSOLIDATED STATEMENTS OF CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS DEFICIT (UNAUDITED) - USD ($)
Total
SEPA Commitment Fee [Member]
Convertible Preferred Stock [Member]
Common Stock [Member]
Common Stock [Member]
SEPA Commitment Fee [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
SEPA Commitment Fee [Member]
Accumulated Deficit [Member]
Balance at the beginning (in shares) at Dec. 31, 2022 [1]     23,237,703          
Balance at the beginning at Dec. 31, 2022     $ 4,040          
Balance at the beginning (in shares) at Dec. 31, 2022 [1],[2]       138,922        
Beginning Balance at Dec. 31, 2022 $ (17,234,376)     $ 13 [2]   $ 59,346,016 [2]   $ (76,580,405)
Issuance of Common Stock from releases of restricted stock units, shares [1],[2]       9,793        
Issuance of Common Stock from releases of restricted stock units [2]       $ 2   (2)    
Stock-based compensation 2,490,409         2,490,409 [2]    
Net loss $ (20,710,446)             (20,710,446)
Balance at the ending (in shares) at Dec. 31, 2023 2,388,905   2,388,905 [1]          
Balance at the ending at Dec. 31, 2023 $ 23,889,050   $ 23,889,050          
Balance at the ending (in shares) at Dec. 31, 2023 [1],[2]       922,362        
Ending Balance at Dec. 31, 2023 (32,545,921)     $ 92 [2]   64,744,838 [2]   (97,290,851)
Issuance of Common Stock (in shares)       40,000        
Issuance of Common Stock 200,000     $ 4   199,996    
Issuance of Common Stock from releases of restricted stock units, shares       1,237        
Issuance of Common Stock from releases of restricted stock units       $ 1   (1)    
Restricted stock units withheld for tax withholdings, shares       (285)        
Restricted stock units used for tax withholdings (1,873)     $ (1)   (1,872)    
Stock-based compensation 614,115         614,115    
Net loss (5,705,098)             (5,705,098)
Balance at the ending (in shares) at Mar. 31, 2024     2,388,905          
Balance at the ending at Mar. 31, 2024     $ 23,889,050          
Balance at the ending (in shares) at Mar. 31, 2024       963,314        
Ending Balance at Mar. 31, 2024 $ (37,434,715)     $ 96   65,557,076   (102,991,887)
Balance at the beginning (in shares) at Dec. 31, 2023 2,388,905   2,388,905 [1]          
Balance at the beginning at Dec. 31, 2023 $ 23,889,050   $ 23,889,050          
Balance at the beginning (in shares) at Dec. 31, 2023 [1],[2]       922,362        
Beginning Balance at Dec. 31, 2023 (32,545,921)     $ 92 [2]   64,744,838 [2]   (97,290,851)
Net loss (18,343,981)              
Balance at the ending (in shares) at Jun. 30, 2024     2,388,905          
Balance at the ending at Jun. 30, 2024     $ 23,889,050          
Balance at the ending (in shares) at Jun. 30, 2024       3,247,323        
Ending Balance at Jun. 30, 2024 $ (34,793,016)     $ 325   80,832,984   (115,626,325)
Balance at the beginning (in shares) at Dec. 31, 2023 2,388,905   2,388,905 [1]          
Balance at the beginning at Dec. 31, 2023 $ 23,889,050   $ 23,889,050          
Balance at the beginning (in shares) at Dec. 31, 2023 [1],[2]       922,362        
Beginning Balance at Dec. 31, 2023 (32,545,921)     $ 92 [2]   64,744,838 [2]   (97,290,851)
Net loss (22,689,705)              
Balance at the ending (in shares) at Sep. 30, 2024     2,388,905          
Balance at the ending at Sep. 30, 2024     $ 23,889,050          
Balance at the ending (in shares) at Sep. 30, 2024       5,686,498        
Ending Balance at Sep. 30, 2024 $ (36,263,344)     $ 569   83,708,136   (119,972,049)
Balance at the beginning (in shares) at Dec. 31, 2023 2,388,905   2,388,905 [1]          
Balance at the beginning at Dec. 31, 2023 $ 23,889,050   $ 23,889,050          
Balance at the beginning (in shares) at Dec. 31, 2023 [1],[2]       922,362        
Beginning Balance at Dec. 31, 2023 (32,545,921)     $ 92 [2]   64,744,838 [2]   (97,290,851)
Issuance of Common Stock to extinguish debt, shares [1],[2]       19,234,912        
Issuance of Common Stock to extinguish debt 25,051,755     $ 1,924 [2]   25,049,831 [2]    
Issuance of Common Stock (in shares) [1],[2]       40,000        
Issuance of Common Stock $ 200,000     $ 4 [2]   199,996 [2]    
Fractional shares issued for stock split, shares [1],[2]       25,635        
Fractional shares issued for stock split [2]       $ 3   (3)    
Common stock issued for services, shares 12,500     12,500 [1],[2]        
Common stock issued for services $ 1     $ 1 [2]        
Issuance of Common Stock from releases of restricted stock units, shares [1],[2]       52,789        
Issuance of Common Stock from releases of restricted stock units [2]       $ 6   (6)    
Stock-based compensation 1,866,095         1,866,095 [2]    
Net loss $ (34,515,754)             (34,515,754)
Balance at the ending (in shares) at Dec. 31, 2024 2,388,905 [3]   2,388,905 [1]          
Balance at the ending at Dec. 31, 2024 $ 23,889,050 [3]   $ 23,889,050          
Balance at the ending (in shares) at Dec. 31, 2024 [1],[2]       20,274,238        
Ending Balance at Dec. 31, 2024 (37,836,506)     $ 2,028 [2]   93,968,071 [2]   (131,806,605)
Balance at the beginning (in shares) at Mar. 31, 2024     2,388,905          
Balance at the beginning at Mar. 31, 2024     $ 23,889,050          
Balance at the beginning (in shares) at Mar. 31, 2024       963,314        
Beginning Balance at Mar. 31, 2024 (37,434,715)     $ 96   65,557,076   (102,991,887)
Issuance of Common Stock to extinguish debt, shares       2,248,312        
Issuance of Common Stock to extinguish debt 13,356,412     $ 225   13,356,187    
Issuance of Common Stock from releases of restricted stock units, shares       48,779        
Issuance of Common Stock from releases of restricted stock units       $ 5   (5)    
Restricted stock units withheld for tax withholdings, shares       (13,082)        
Restricted stock units used for tax withholdings (70,713)     $ (1)   (70,712)    
Issuance of pre-funded warrants 1,539,866         1,539,866    
Stock-based compensation 450,572         450,572    
Net loss (12,638,883)             (12,638,883)
Balance at the ending (in shares) at Jun. 30, 2024     2,388,905          
Balance at the ending at Jun. 30, 2024     $ 23,889,050          
Balance at the ending (in shares) at Jun. 30, 2024       3,247,323        
Ending Balance at Jun. 30, 2024 (34,793,016)     $ 325   80,832,984   (115,626,325)
Issuance of Common Stock to extinguish debt, shares       1,491        
Fractional shares issued for stock split, shares       25,635        
Fractional shares issued for stock split       $ 3   (3)    
Common stock issued for services, shares       12,500        
Common stock issued for services 1     $ 1        
Issuance of Common Stock from releases of restricted stock units, shares       2,399,850        
Issuance of Common Stock from releases of restricted stock units 1,828,292     $ 240   1,828,052    
Restricted stock units withheld for tax withholdings, shares       (301)        
Restricted stock units used for tax withholdings (502)         (502)    
Issuance of pre-funded warrants 600,000         600,000    
Stock-based compensation 447,605         447,605    
Net loss (4,345,724)             (4,345,724)
Balance at the ending (in shares) at Sep. 30, 2024     2,388,905          
Balance at the ending at Sep. 30, 2024     $ 23,889,050          
Balance at the ending (in shares) at Sep. 30, 2024       5,686,498        
Ending Balance at Sep. 30, 2024 $ (36,263,344)     $ 569   83,708,136   (119,972,049)
Balance at the beginning (in shares) at Dec. 31, 2024 2,388,905 [3]   2,388,905 [1]          
Balance at the beginning at Dec. 31, 2024 $ 23,889,050 [3]   $ 23,889,050          
Balance at the beginning (in shares) at Dec. 31, 2024 [1],[2]       20,274,238        
Beginning Balance at Dec. 31, 2024 (37,836,506)     $ 2,028 [2]   93,968,071 [2]   (131,806,605)
Reclassification of convertible preferred stock from mezzanine equity to current liabilities, (in shares)     (2,388,905)          
Reclassification of convertible preferred stock from mezzanine equity to current liabilities     $ (23,889,050)          
Issuance of Common Stock to extinguish debt, shares       15,551,122        
Issuance of Common Stock to extinguish debt 4,390,251     $ 5,438   4,384,813    
Issuance of Common Stock upon exercise of pre-funded warrants (in Shares)       13,008,304        
Issuance of Common Stock upon exercise of pre-funded warrants 934     $ 1,301   (367)    
Contributions from related party 110,000         110,000    
Deemed dividend in connection with modification of pre-funded warrants (936)         (936)    
Reclassification of convertible preferred stock from mezzanine equity to liability 10,398,050             10,398,050
Stock-based compensation 571,708         571,708    
Net loss (16,611,425)             (16,611,425)
Balance at the ending (in shares) at Mar. 31, 2025       48,833,664        
Ending Balance at Mar. 31, 2025 $ (38,977,924)     $ 8,767   99,033,289   (138,019,980)
Balance at the beginning (in shares) at Dec. 31, 2024 2,388,905 [3]   2,388,905 [1]          
Balance at the beginning at Dec. 31, 2024 $ 23,889,050 [3]   $ 23,889,050          
Balance at the beginning (in shares) at Dec. 31, 2024 [1],[2]       20,274,238        
Beginning Balance at Dec. 31, 2024 (37,836,506)     $ 2,028 [2]   93,968,071 [2]   (131,806,605)
Net loss $ (51,257,996)              
Balance at the ending (in shares) at Sep. 30, 2025 [3] 2,188,905              
Balance at the ending at Sep. 30, 2025 [3] $ 0              
Balance at the ending (in shares) at Sep. 30, 2025       208,586,879        
Ending Balance at Sep. 30, 2025 (53,856,310)     $ 24,740   118,785,501   (172,666,551)
Balance at the beginning (in shares) at Mar. 31, 2025       48,833,664        
Beginning Balance at Mar. 31, 2025 (38,977,924)     $ 8,767   99,033,289   (138,019,980)
Issuance of Common Stock to extinguish debt, shares       16,294,942        
Issuance of Common Stock to extinguish debt 5,025,935     $ 1,629   5,024,306    
Issuance of Common Stock (in shares)         1,332,623      
Issuance of Common Stock   $ 545,309     $ 133   $ 545,176  
Common stock issued for services, shares       3,830,189        
Common stock issued for services 600,000     $ 383   599,617    
Issuance of Common Stock from releases of restricted stock units, shares       1,869        
Restricted stock units withheld for tax withholdings, shares       (550)        
Restricted stock units used for tax withholdings (173)         (173)    
Stock-based compensation 282,106         282,106    
Net loss (12,224,975)             (12,224,975)
Balance at the ending (in shares) at Jun. 30, 2025       70,292,737        
Ending Balance at Jun. 30, 2025 (44,749,722)     $ 10,912   105,484,321   (150,244,955)
Issuance of Common Stock to extinguish debt, shares       28,473,627        
Issuance of Common Stock to extinguish debt 5,051,158     $ 2,847   5,048,311    
Shares issued in connection with the Silverback Claims Settlement, Shares       42,964,420        
Shares issued in connection with the Silverback Claims Settlement 6,540,488     $ 4,296   6,536,192    
Issuance of Common Stock (in shares)         11,134,581      
Issuance of Common Stock   $ 2,308,076     $ 1,113   $ 2,306,963  
Issuance of Common Stock in connection with the Offering, net of offering costs including fair value of the Offering Placement Agent Warrants, shares       32,373,536        
Issuance of common stock in connection with the offering, net of offering costs including fair value of the offering placement agent warrants (1,247,251)     $ 3,237   (1,250,488)    
Shares issued in connection with exercise of warrants, Shares       23,347,443        
Shares issued in connection with exercise of warrants 496,361     $ 2,335   494,026    
Issuance of Common Stock from releases of restricted stock units, shares       806        
Restricted stock units withheld for tax withholdings, shares       (271)        
Restricted stock units used for tax withholdings 44         44    
Stock-based compensation 166,132         166,132    
Net loss $ (22,421,596)             (22,421,596)
Balance at the ending (in shares) at Sep. 30, 2025 [3] 2,188,905              
Balance at the ending at Sep. 30, 2025 [3] $ 0              
Balance at the ending (in shares) at Sep. 30, 2025       208,586,879        
Ending Balance at Sep. 30, 2025 $ (53,856,310)     $ 24,740   $ 118,785,501   $ (172,666,551)
[1] The number of shares of convertible preferred stock and common stock issued and outstanding prior to the Business Combination have been retroactively adjusted by the Exchange Ratio to give effect to the reverse recapitalization treatment of the Business Combination. See Note 1 - Description of Business and Note 3 - Reverse Recapitalization for more information.
[2] Periods presented have been adjusted to reflect the 1-for-40 reverse stock split on July 23, 2024. See Note 2 – Summary of Significant Accounting Policies for additional information.
[3] As of September 30, 2025, the value of the convertible preferred stock is presented within preferred stock liability. For additional information, See Note 9.