XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) / PARENT NET INVESTMENT - USD ($)
$ in Thousands
Total
Prior to Business Combination
Redeemable shares reclassified to Common Stock
Common Stock
Common Stock
Prior to Business Combination
Common Stock
Redeemable shares reclassified to Common Stock
Additional Paid-In Capital
Additional Paid-In Capital
Prior to Business Combination
Additional Paid-In Capital
Redeemable shares reclassified to Common Stock
Accumulated Deficit
Accumulated Deficit
Prior to Business Combination
Accumulated Deficit
Redeemable shares reclassified to Common Stock
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net loss $ (23,193)                      
Beginning balance at Dec. 31, 2022 362,596                      
Parent Net Investment [Roll Forward]                        
Contributions from parent 19,747                      
Net loss (23,193)                      
Ending balance at Mar. 31, 2023 359,150                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net loss (68,571)                      
Beginning balance at Dec. 31, 2022 362,596                      
Parent Net Investment [Roll Forward]                        
Net loss (68,571)                      
Ending balance at Sep. 30, 2023 348,642                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net loss (22,308)                      
Beginning balance at Mar. 31, 2023 359,150                      
Parent Net Investment [Roll Forward]                        
Contributions from parent 17,443                      
Net loss (22,308)                      
Ending balance at Jun. 30, 2023 354,285                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net loss (23,070)                      
Parent Net Investment [Roll Forward]                        
Contributions from parent 17,427                      
Net loss (23,070)                      
Ending balance at Sep. 30, 2023 348,642                      
Beginning balance at Dec. 31, 2023 339,021                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net loss (11,789)                      
Beginning balance at Dec. 31, 2023 339,021                      
Parent Net Investment [Roll Forward]                        
Contributions from parent 22,474                      
Net loss (11,789)                      
Ending balance at Feb. 13, 2024 349,706                      
Beginning balance at Dec. 31, 2023 $ 339,021                      
Ending balance (in shares) at Sep. 30, 2024 78,789,516     78,789,516                
Ending balance at Sep. 30, 2024 $ 167,499     $ 7     $ 849,621     $ (682,129)    
Beginning balance at Dec. 31, 2023 339,021                      
Ending balance at Sep. 30, 2024 $ 0                      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Issuance of merger consideration shares (in shares) 3,000,000                      
Issuance of merger consideration shares $ 36,300                      
Net loss $ (601,111)                      
Ending balance (in shares) at Sep. 30, 2024 78,789,516     78,789,516                
Ending balance at Sep. 30, 2024 $ 167,499     $ 7     849,621     (682,129)    
Beginning balance at Feb. 13, 2024 349,706                      
Parent Net Investment [Roll Forward]                        
Net loss (601,111)                      
Ending balance at Sep. 30, 2024 $ 0                      
Beginning balance (in shares) at Feb. 14, 2024 60,166,269     13,141,359 7,187,500 5,953,859            
Beginning balance at Feb. 14, 2024 $ (19,068) $ (81,017) $ 61,949 $ 2 $ 1 $ 1 61,948 $ 0 $ 61,948 (81,018) $ (81,018) $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Private offering proceeds, net (in shares)       44,024,910                
Private offering proceeds, net 417,371     $ 4     417,367          
Issuance of merger consideration shares (in shares)       3,000,000                
Issuance of merger consideration shares 36,300           36,300          
Share-based compensation (in shares)       2,758,334                
Share-based compensation 10,080           10,080          
Net loss (180,105)                 (180,105)    
Ending balance (in shares) at Mar. 31, 2024       62,924,603                
Ending balance at Mar. 31, 2024 264,578     $ 6     525,695     (261,123)    
Parent Net Investment [Roll Forward]                        
Net loss $ (180,105)                 (180,105)    
Share-based compensation (in shares) 1,920,832                      
Share-based compensation $ 22,905           22,905          
Net loss (165,436)                 (165,436)    
Ending balance (in shares) at Jun. 30, 2024       64,845,435                
Ending balance at Jun. 30, 2024 122,047     $ 6     548,600     (426,559)    
Parent Net Investment [Roll Forward]                        
Net loss (165,436)                 (165,436)    
Private offering proceeds, net (in shares)       7,500,000                
Private offering proceeds, net 142,517     $ 1     142,516          
Issuance of Common Stock upon exercise of warrants (in shares)       6,315,977                
Issuance of Common Stock upon exercise of warrants 141,756           141,756          
Share-based compensation (in shares)       128,104                
Share-based compensation 16,749           16,749          
Net loss $ (255,570)                 (255,570)    
Ending balance (in shares) at Sep. 30, 2024 78,789,516     78,789,516                
Ending balance at Sep. 30, 2024 $ 167,499     $ 7     $ 849,621     (682,129)    
Parent Net Investment [Roll Forward]                        
Net loss (255,570)                 $ (255,570)    
Ending balance at Sep. 30, 2024 $ 0