XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Stockholders' Deficit - USD ($)
$ in Thousands
Total
Preferred stock
Common stock
Additional paid-in capital
Accumulated deficit
Beginning balance (in shares) at Dec. 31, 2022   0      
Balance, beginning of period at Dec. 31, 2022 $ (176,329) $ 0 $ 0 $ 10,028 $ (186,358)
Balances, beginning of period (in shares) at Dec. 31, 2022     347,926    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Exercise of options (in shares) 95,842        
Exercise of options $ 50     50  
Stock-based compensation 73     73  
Deemed dividend 0     959 (959)
Net loss (8,313)       (8,313)
Ending balance (in shares) at Mar. 31, 2023   0      
Balance, end of period at Mar. 31, 2023 (184,519) $ 0 $ 0 11,110 (195,630)
Balances, end of period (in shares) at Mar. 31, 2023     443,769    
Beginning balance (in shares) at Dec. 31, 2022   0      
Balance, beginning of period at Dec. 31, 2022 (176,329) $ 0 $ 0 10,028 (186,358)
Balances, beginning of period (in shares) at Dec. 31, 2022     347,926    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Net loss (23,724)        
Ending balance (in shares) at Sep. 30, 2023   4,015,002      
Balance, end of period at Sep. 30, 2023 8,292 $ 1 $ 2 221,351 (213,062)
Balances, end of period (in shares) at Sep. 30, 2023     26,316,682    
Beginning balance (in shares) at Mar. 31, 2023   0      
Balance, beginning of period at Mar. 31, 2023 (184,519) $ 0 $ 0 11,110 (195,630)
Balances, beginning of period (in shares) at Mar. 31, 2023     443,769    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Exercise of options (in shares)     4,592    
Exercise of options 16     16  
Stock-based compensation 69     69  
Deemed dividend 0     2,022 (2,022)
Net loss (13,985)       (13,985)
Ending balance (in shares) at Jun. 30, 2023   0      
Balance, end of period at Jun. 30, 2023 (198,419) $ 0 $ 0 13,217 (211,637)
Balances, end of period (in shares) at Jun. 30, 2023     448,361    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Exercise of options (in shares)     50,646    
Exercise of options 29     29  
Stock-based compensation 259     259  
Issuance of common stock (in shares)     21,500,867    
Conversion of redeemable convertible preferred stock into common stock in connection with the Business Combination 204,236   $ 2 204,234  
Assumption of warrants to purchase common stock in connection with the Business Combination (2,568)     (2,568)  
Issuance of common stock upon closing the Business Combination, net of expenses (in shares)     4,316,808    
Issuance of common stock upon closing the Business Combination, net of expenses 957     957  
Contingent earnout liability recognized upon closing of the Business Combination (28,927)     (28,927)  
Proceeds from sale of common stock (in shares)   4,015,002      
Proceeds from sale of common stock 34,151 $ 1   34,150  
Net loss (1,425)       (1,425)
Ending balance (in shares) at Sep. 30, 2023   4,015,002      
Balance, end of period at Sep. 30, 2023 $ 8,292 $ 1 $ 2 221,351 (213,062)
Balances, end of period (in shares) at Sep. 30, 2023     26,316,682    
Beginning balance (in shares) at Dec. 31, 2023 4,015,002 4,015,002      
Balance, beginning of period at Dec. 31, 2023 $ (27,065) $ 0 $ 2 222,437 (249,504)
Balances, beginning of period (in shares) at Dec. 31, 2023 26,413,213   26,413,213    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Exercise of options (in shares) [1]     (4,941)    
Exercise of options (in shares)     2,906    
Exercise of options $ 7     7  
Stock-based compensation 1,086     1,086  
Proceeds from sale of common stock (in shares)     350,000    
Proceeds from sale of common stock 3,141     3,141  
Net loss (13,206)       (13,206)
Ending balance (in shares) at Mar. 31, 2024   4,015,002      
Balance, end of period at Mar. 31, 2024 $ (36,037) $ 0 $ 2 226,671 (262,710)
Balances, end of period (in shares) at Mar. 31, 2024     26,758,272    
Beginning balance (in shares) at Dec. 31, 2023 4,015,002 4,015,002      
Balance, beginning of period at Dec. 31, 2023 $ (27,065) $ 0 $ 2 222,437 (249,504)
Balances, beginning of period (in shares) at Dec. 31, 2023 26,413,213   26,413,213    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Exercise of options (in shares) 1,178        
Net loss $ (19,937)        
Ending balance (in shares) at Sep. 30, 2024 3,985,002 3,985,002      
Balance, end of period at Sep. 30, 2024 $ (20,434) $ 0 $ 3 249,004 (269,441)
Balances, end of period (in shares) at Sep. 30, 2024 30,469,664   30,469,664    
Beginning balance (in shares) at Mar. 31, 2024   4,015,002      
Balance, beginning of period at Mar. 31, 2024 $ (36,037) $ 0 $ 2 226,671 (262,710)
Balances, beginning of period (in shares) at Mar. 31, 2024     26,758,272    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Exercise of options (in shares)     1,191    
Exercise of options 5     5  
Stock-based compensation 1,275     1,275  
Proceeds from sale of common stock (in shares)     400,000    
Proceeds from sale of common stock 3,602     3,602  
Record exchange warrants 11,923     11,923  
Record issuance costs (1,699)     (1,699)  
Net loss (4,332)       (4,332)
Ending balance (in shares) at Jun. 30, 2024   4,015,002      
Balance, end of period at Jun. 30, 2024 (25,263) $ 0 $ 2 241,777 (267,042)
Balances, end of period (in shares) at Jun. 30, 2024     27,159,463    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Exercise of options (in shares)     660    
Exercise of options 2     2  
Stock-based compensation 1,383     1,383  
Issuance of common stock (in shares)     2,110,366    
Proceeds from sale of common stock (in shares)     1,166,530    
Proceeds from sale of common stock 5,843   $ 1 5,842  
Preferred stock conversion (in shares)   (30,000) 32,645    
Net loss $ (2,399)       (2,399)
Ending balance (in shares) at Sep. 30, 2024 3,985,002 3,985,002      
Balance, end of period at Sep. 30, 2024 $ (20,434) $ 0 $ 3 $ 249,004 $ (269,441)
Balances, end of period (in shares) at Sep. 30, 2024 30,469,664   30,469,664    
[1] Amount reflects 2,906 shares issued for option exercises and 7,847 shares returned from options exercised in 2023 to correct clerical error.