XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Convertible Preferred Stock and Stockholders’ Deficit (Unaudited) - USD ($)
$ in Thousands
Convertible Preferred Stock
Priviously Reported
Convertible Preferred Stock
Common Stock
Priviously Reported
Common Stock
Additional Paid-In Capital
Priviously Reported
Additional Paid-In Capital
Accumulated Deficit
Priviously Reported
Accumulated Deficit
Accumulated Other Comprehensive Income
Priviously Reported
Accumulated Other Comprehensive Income
Priviously Reported
Total
Balances (in Shares) at Dec. 31, 2022   10,530,907   154,382                
Balances at Dec. 31, 2022   $ 339,233     $ 20,259   $ (338,688)   $ 7   $ (318,422)
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)   12,411                
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 (in Shares) at Dec. 31, 2023 8,048,573 402,429 166,793 166,793                
Balances at Dec. 31, 2023 $ 93,889 $ 93,889 $ 283,881 283,881 $ (396,408) (396,408) $ (14) (14) $ (112,541) (112,541)
Stock-based compensation expense       98       98
Reporting currency translation adjustments           23   23
Net loss         (6,594)     (6,594)
Balances (in Shares) at Mar. 31, 2024   402,429   166,793                
Balances at Mar. 31, 2024   $ 93,889     283,979   (403,002)   9   (119,014)
Balances (in Shares) at Dec. 31, 2023 8,048,573 402,429 166,793 166,793                
Balances at Dec. 31, 2023 $ 93,889 $ 93,889 283,881 283,881 (396,408) (396,408) (14) (14) (112,541) (112,541)
Reporting currency translation adjustments                       27
Net loss                       (65,526)
Balances (in Shares) at Jun. 30, 2024   402,429   166,793                
Balances at Jun. 30, 2024   $ 93,889     284,076   (461,934)   13   (177,845)
Balances (in Shares) at Dec. 31, 2023 8,048,573 402,429 166,793 166,793                
Balances at Dec. 31, 2023 $ 93,889 $ 93,889 $ 283,881 283,881 $ (396,408) (396,408) $ (14) (14) $ (112,541) (112,541)
Issuance of common stock upon conversion of convertible preferred stock   $ (93,889)     93,889       93,889
Issuance of common stock upon conversion of convertible preferred stock (in Shares)   (8,048,573)   402,428                
Net exercise of Bridge Warrants            
Net exercise of Bridge Warrants (in Shares)     66,836                
Issuance of Common stock upon conversion of Convertible Notes       102,155       102,155
Issuance of Common stock upon conversion of Convertible Notes (in Shares)     523,135                
Issuance of Common stock through the Merger and PIPE Financing, net of redemption and transaction costs       (52,801)       (52,801)
Issuance of Common stock through the Merger and PIPE Financing, net of redemption and transaction costs (in Shares)     419,663                
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)     37,500                
Issuance of Common stock to vendor due to services provided            
Issuance of Common stock to vendor due to services provided (in Shares)     1,100                
Issuance of Common stock through PIPE Financing       360       360
Issuance of Common stock through PIPE Financing (in Shares)     52,941                
Issuance of vested Restricted Stock Units            
Issuance of vested Restricted Stock Units (in Shares)     44,396                
Stock-based compensation expense       18,164       18,164
Reporting currency translation adjustments           33   33
Net loss         (65,393)     (65,393)
Balances (in Shares) at Dec. 31, 2024     1,714,792                
Balances at Dec. 31, 2024       453,172   (461,801)   19   (8,610)
Balances (in Shares) at Mar. 31, 2024   402,429   166,793                
Balances at Mar. 31, 2024   $ 93,889     283,979   (403,002)   9   (119,014)
Stock-based compensation expense       97       97
Reporting currency translation adjustments           4   4
Net loss         (58,932)     (58,932)
Balances (in Shares) at Jun. 30, 2024   402,429   166,793                
Balances at Jun. 30, 2024   $ 93,889     284,076   (461,934)   13   (177,845)
Balances (in Shares) at Dec. 31, 2024     1,714,792                
Balances at Dec. 31, 2024       453,172   (461,801)   19   (8,610)
Issuance of common stock for common stock purchase agreement [1]            
Issuance of common stock for common stock purchase agreement (in Shares) [1]     342,842                
Issuance of common stock for restricted stock units vesting            
Issuance of common stock for restricted stock units vesting (in Shares)     4,145                
Stock-based compensation expense       2,131       2,131
Reporting currency translation adjustments           2   2
Net loss         (5,959)     (5,959)
Balances (in Shares) at Mar. 31, 2025     2,061,779                
Balances at Mar. 31, 2025       455,303   (467,760)   21   (12,436)
Balances (in Shares) at Dec. 31, 2024     1,714,792                
Balances at Dec. 31, 2024       453,172   (461,801)   19   (8,610)
Reporting currency translation adjustments                       7
Net loss                       (10,542)
Balances (in Shares) at Jun. 30, 2025     2,061,779                
Balances at Jun. 30, 2025       457,157   (472,343)   26   (15,160)
Balances (in Shares) at Mar. 31, 2025     2,061,779                
Balances at Mar. 31, 2025       455,303   (467,760)   21   (12,436)
Issuance of common stock for common stock purchase agreement [1]       540       540
Issuance of common stock for common stock purchase agreement (in Shares) [1]                    
Transaction costs for common stock issuance       (249)       (249)
Stock-based compensation expense       1,563       1,563
Reporting currency translation adjustments             5   5
Net loss         (4,583)     (4,583)
Balances (in Shares) at Jun. 30, 2025     2,061,779                
Balances at Jun. 30, 2025       $ 457,157   $ (472,343)   $ 26   $ (15,160)
[1] See Note 8 - Common Stock and Stock-based Compensation for more information on the common stock purchase agreement