XML 46 R33.htm IDEA: XBRL DOCUMENT
v3.25.2

Basic and Diluted Net Loss Per Share (Tables) | 6 Months Ended | 12 Months Ended
--- | --- | ---
Jun. 30, 2025 | Dec. 31, 2024
Basic and Diluted Net Loss Per Share [Abstract] |  |
Schedule of Basic and Diluted Net Income (Loss) Per Share Attributable to Common Stockholders | The following table sets forth the computation of basic and diluted net loss per share attributable to common stockholders (in thousands, except share and per share amounts):
|  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Numerator: |  |  |  |  |  |  |  |  |  |  |  |
Net loss attributable to common stockholders, basic and dilutive |  | $ | (4,583 | ) |  | $ | (58,932 | ) |  | $ | (10,542 | ) |  | $ | (65,526 | )
Denominator: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Weighted-average common shares outstanding, basic and diluted |  |  | 2,079,609 |  |  |  | 233,660 |  |  |  | 1,905,837 |  |  |  | 233,660 |
Net loss per share, basic and diluted |  | $ | (2.20 | ) |  | $ | (252.21 | ) |  | $ | (5.53 | ) |  | $ | (280.43 | )
| The following table sets forth the computation of basic and diluted net income (loss) per share attributable to common stockholders (in thousands, except share and per share amounts):
|  | Year Ended December 31, |
|  | 2024 |  |  | 2023 |
Numerator: |  |  |  |  |  |
Net Loss |  | $ | (65,393 | ) |  | $ | (57,720 | )
Add: Gain on extinguishment of convertible preferred stock |  |  | — |  |  |  | 216,386 |
Net income (loss) attributable to common stockholders, basic |  |  | (65,393 | ) |  |  | 158,666 |
Less: Warrants, series with dilutive impact only |  |  | — |  |  |  | — |
Less: Convertible preferred stock, series with dilutive impact only |  |  | — |  |  |  | (230,774 | )
Net loss attributable to common stockholders, dilutive |  | $ | (65,393 | ) |  | $ | (72,108 | )
Denominator: |  |  |  |  |  |  |  |
Weighted-average common shares outstanding, basic |  |  | 789,338 |  |  |  | 172,187 |
Add: Warrants, series with dilutive impact only |  |  | — |  |  |  | 291,519 |
Add: Options, with dilutive impact only |  |  | — |  |  |  | 1,592 |
Add: Convertible preferred stock, series with dilutive impact only |  |  | — |  |  |  | — |
Weighted-average shares outstanding, dilutive |  |  | 789,338 |  |  |  | 465,298 |
Schedule of Anti-Dilutive Effect on Net Income (Loss) Per Share Attributable to Common Stockholders | The following securities were excluded due to their anti-dilutive effect on net loss per share attributable to common stockholders recorded in each of the periods:
|  | As of June 30, |
|  | 2025 |  |  | 2024 |
Convertible preferred stock on an as-converted basis |  |  | - |  |  |  | 402,438 |
Warrants to purchase preferred stock on an as-converted basis |  |  | - |  |  |  | 4,344 |
Stock options outstanding |  |  | 377,134 |  |  |  | 26,900 |
Unvested RSU’s |  |  | 61,250 |  |  |  | - |
Warrants to purchase Common stock |  |  | 881,007 |  |  |  | - |
Total |  |  | 1,319,391 |  |  |  | 433,682 |
| The following securities were excluded due to their anti-dilutive effect on net loss per share attributable to common stockholders recorded in each of the periods:
|  | As of December 31, |
|  | 2024 |  |  | 2023 |
Warrants to purchase preferred stock on an as-converted basis |  |  | — |  |  |  | 4,344 |
Convertible preferred stock on an as-converted basis |  |  | — |  |  |  | 204,253 |
Stock options outstanding |  |  | 309,369 |  |  |  | 25,308 |
Unvested RSU’s |  |  | 44,539 |  |  |  | — |
Warrants to purchase common stock |  |  | 731,010 |  |  |  | — |
Total |  |  | 1,084,918 |  |  |  | 233,905 |

X
- References No definition available. + Details
Name: | us-gaap_EarningsPerShareAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration