XML 105 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders’ Deficit - USD ($)
$ in Thousands
Convertible Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Total
Balances at Dec. 31, 2022 $ 339,233 $ 20,259 $ (338,688) $ 7 $ (318,422)
Balances (in Shares) at Dec. 31, 2022 10,530,907 3,087,655        
Extinguishment of convertible preferred stock $ (216,386) 216,386 216,386
Conversion of convertible preferred stock into common stock $ (28,958) 28,958 28,958
Conversion of convertible preferred stock into common stock (in Shares) (2,482,334) 248,209        
Proceeds allocation to Bridge Warrants     17,635     17,635
Stock-based compensation expense 643 643
Reporting currency translation adjustments   (21) (21)
Net loss (57,720) (57,720)
Balances at Dec. 31, 2023 $ 93,889 283,881 (396,408) (14) $ (112,541)
Balances (in Shares) at Dec. 31, 2023 8,048,573 3,335,864       3,335,864
Issuance of common stock upon conversion of convertible preferred stock $ (93,889) $ 1 93,888 $ 93,889
Issuance of common stock upon conversion of convertible preferred stock (in Shares) (8,048,573) 8,048,573        
Net exercise of Bridge Warrants
Net exercise of Bridge Warrants (in Shares)   1,336,723        
Issuance of Common stock upon conversion of Convertible Notes $ 1 102,154 102,155
Issuance of Common stock upon conversion of Convertible Notes (in Shares)   10,451,111        
Issuance of Common stock through the Merger and PIPE Financing, net of redemption and transaction costs $ 1 (52,802) $ (52,801)
Issuance of Common stock through the Merger and PIPE Financing, net of redemption and transaction costs (in Shares)   8,393,279       8,393,279
Conversion of convertible preferred stock warrants to Private Warrants 197 $ 197
Issuance of Common stock to vendor due to contract terminations 7,327     7,327
Issuance of Common stock to vendor due to contract terminations (in Shares)   750,000        
Issuance of Common stock to vendor due to services provided
Issuance of Common stock to vendor due to services provided (in Shares)   22,000       25,000
Issuance of Common stock through PIPE Financing 360 $ 360
Issuance of Common stock through PIPE Financing (in Shares)   1,058,826        
Issuance of vested Restricted Stock Units $ 1 (1)
Issuance of vested Restricted Stock Units (in Shares)   887,922        
Stock-based compensation expense 18,164 18,164
Reporting currency translation adjustments 33 33
Net loss (65,393) (65,393)
Balances at Dec. 31, 2024 $ 4 $ 453,168 $ (461,801) $ 19 $ (8,610)
Balances (in Shares) at Dec. 31, 2024   34,284,298       34,284,298