XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Convertible Preferred Stock and Stockholders' Equity (Deficit) - USD ($)
$ in Thousands
Convertible Preferred Stock
Series Seed convertible preferred stock
Convertible Preferred Stock
Series A convertible preferred stock
Convertible Preferred Stock
Series B convertible preferred stock
Convertible Preferred Stock
Series C convertible preferred stock
Common Stock
Additional Paid-in Capital
Accumulated Other Comprehensive Income (Loss)
Accumulated Deficit
Series Seed convertible preferred stock
Series A convertible preferred stock
Series B convertible preferred stock
Total
Balance at the beginning at Dec. 31, 2022 $ 956 $ 55,840 $ 183,290                  
Balance at the beginning (in shares) at Dec. 31, 2022 1,785,714 17,589,380 77,052,632                  
Balance at the end at Mar. 31, 2023 $ 956 $ 55,840 $ 183,290                  
Balance at the end (in shares) at Mar. 31, 2023 1,785,714 17,589,380 77,052,632                  
Balance at the beginning at Dec. 31, 2022           $ 1,034 $ (41) $ (193,279)       $ (192,286)
Balance at the beginning (in shares) at Dec. 31, 2022         1,549,275              
Changes in Stockholders' Equity (Deficit)                        
Exercises of common stock options           55           55
Exercises of common stock options (in shares)         15,835              
Stock-based compensation expense           687           687
Net (loss) income               (19,098)       (19,098)
Foreign currency translation adjustment             (4)         (4)
Balance at the end at Mar. 31, 2023           1,776 (45) (212,377)       (210,646)
Balance at the end (in shares) at Mar. 31, 2023         1,565,110              
Balance at the beginning at Dec. 31, 2022 $ 956 $ 55,840 $ 183,290                  
Balance at the beginning (in shares) at Dec. 31, 2022 1,785,714 17,589,380 77,052,632                  
Balance at the end at Sep. 30, 2023 $ 956 $ 55,840 $ 193,290                  
Balance at the end (in shares) at Sep. 30, 2023 1,785,714 17,589,380 81,242,587                  
Balance at the beginning at Dec. 31, 2022           1,034 (41) (193,279)       (192,286)
Balance at the beginning (in shares) at Dec. 31, 2022         1,549,275              
Changes in Stockholders' Equity (Deficit)                        
Net (loss) income                       (12,537)
Foreign currency translation adjustment                       165
Balance at the end at Sep. 30, 2023           3,460 124 (205,816)       (202,232)
Balance at the end (in shares) at Sep. 30, 2023         1,568,218              
Balance at the beginning at Mar. 31, 2023 $ 956 $ 55,840 $ 183,290                  
Balance at the beginning (in shares) at Mar. 31, 2023 1,785,714 17,589,380 77,052,632                  
Changes in Convertible Preferred Stock                        
Issuance of convertible preferred stock     $ 10,000                  
Issuance of convertible preferred stock (in shares)     4,189,955                  
Balance at the end at Jun. 30, 2023 $ 956 $ 55,840 $ 193,290                  
Balance at the end (in shares) at Jun. 30, 2023 1,785,714 17,589,380 81,242,587                  
Balance at the beginning at Mar. 31, 2023           1,776 (45) (212,377)       (210,646)
Balance at the beginning (in shares) at Mar. 31, 2023         1,565,110              
Changes in Stockholders' Equity (Deficit)                        
Exercises of common stock options           11           11
Exercises of common stock options (in shares)         3,108              
Stock-based compensation expense           669           669
Net (loss) income               (29,047)       (29,047)
Foreign currency translation adjustment             160         160
Balance at the end at Jun. 30, 2023           2,456 115 (241,424)       (238,853)
Balance at the end (in shares) at Jun. 30, 2023         1,568,218              
Balance at the end at Sep. 30, 2023 $ 956 $ 55,840 $ 193,290                  
Balance at the end (in shares) at Sep. 30, 2023 1,785,714 17,589,380 81,242,587                  
Changes in Stockholders' Equity (Deficit)                        
Stock-based compensation expense           1,004           1,004
Net (loss) income               35,608       35,608
Foreign currency translation adjustment             9         9
Balance at the end at Sep. 30, 2023           3,460 124 (205,816)       (202,232)
Balance at the end (in shares) at Sep. 30, 2023         1,568,218              
Balance at the beginning at Dec. 31, 2023 $ 956 $ 55,840 $ 193,290           $ 956 $ 55,840 $ 193,290 $ 250,086
Balance at the beginning (in shares) at Dec. 31, 2023 1,785,714 17,589,380 81,242,587           1,785,714 17,589,380 81,242,587 100,617,681
Balance at the end at Mar. 31, 2024 $ 956 $ 55,840 $ 193,290                  
Balance at the end (in shares) at Mar. 31, 2024 1,785,714 17,589,380 81,242,587                  
Balance at the beginning at Dec. 31, 2023           4,645 37 (230,403)       $ (225,721)
Balance at the beginning (in shares) at Dec. 31, 2023         1,576,854              
Changes in Stockholders' Equity (Deficit)                        
Repurchase of unvested restricted stock awards (in shares)         (21,172)              
Exercises of common stock options           42           42
Exercises of common stock options (in shares)         7,035              
Stock-based compensation expense           947           947
Net (loss) income               (27,800)       (27,800)
Foreign currency translation adjustment             37         37
Balance at the end at Mar. 31, 2024           5,634 74 (258,203)       (252,495)
Balance at the end (in shares) at Mar. 31, 2024         1,562,717              
Balance at the beginning at Dec. 31, 2023 $ 956 $ 55,840 $ 193,290           $ 956 $ 55,840 $ 193,290 $ 250,086
Balance at the beginning (in shares) at Dec. 31, 2023 1,785,714 17,589,380 81,242,587           1,785,714 17,589,380 81,242,587 100,617,681
Balance at the end (in shares) at Sep. 30, 2024                 0 0 0  
Balance at the beginning at Dec. 31, 2023           4,645 37 (230,403)       $ (225,721)
Balance at the beginning (in shares) at Dec. 31, 2023         1,576,854              
Changes in Stockholders' Equity (Deficit)                        
Net (loss) income                       (104,384)
Foreign currency translation adjustment                       16
Balance at the end at Sep. 30, 2024         $ 4 694,163 54 (334,786)       359,435
Balance at the end (in shares) at Sep. 30, 2024         41,780,938              
Balance at the beginning at Mar. 31, 2024 $ 956 $ 55,840 $ 193,290                  
Balance at the beginning (in shares) at Mar. 31, 2024 1,785,714 17,589,380 81,242,587                  
Changes in Convertible Preferred Stock                        
Issuance of convertible preferred stock       $ 199,526                
Issuance of convertible preferred stock (in shares)       116,275,239                
Balance at the end at Jun. 30, 2024 $ 956 $ 55,840 $ 193,290 $ 199,526                
Balance at the end (in shares) at Jun. 30, 2024 1,785,714 17,589,380 81,242,587 116,275,239                
Balance at the beginning at Mar. 31, 2024           5,634 74 (258,203)       (252,495)
Balance at the beginning (in shares) at Mar. 31, 2024         1,562,717              
Changes in Stockholders' Equity (Deficit)                        
Exercises of common stock options           124           124
Exercises of common stock options (in shares)         15,655              
Stock-based compensation expense           1,536           1,536
Net (loss) income               (37,977)       (37,977)
Foreign currency translation adjustment             30         30
Balance at the end at Jun. 30, 2024           7,294 104 (296,180)       (288,782)
Balance at the end (in shares) at Jun. 30, 2024         1,578,372              
Changes in Convertible Preferred Stock                        
Conversion of convertible preferred stock to common stock upon closing of initial public offering $ (956) $ (55,840) $ (193,290) $ (199,526)                
Conversion of convertible preferred stock to common stock upon closing of initial public offering (in shares) (1,785,714) (17,589,380) (81,242,587) (116,275,239)                
Balance at the end (in shares) at Sep. 30, 2024                 0 0 0  
Changes in Stockholders' Equity (Deficit)                        
Exercises of common stock options           32           32
Exercises of common stock options (in shares)         3,263              
Stock-based compensation expense           2,843           2,843
Net (loss) income               (38,606)       (38,606)
Foreign currency translation adjustment             (50)         (50)
Conversion of convertible preferred stock to common stock upon closing of initial public offering         $ 2 449,610           449,612
Conversion of convertible preferred stock to common stock upon closing of initial public offering (in shares)         24,978,715              
Issuance of common stock         $ 2 234,384           234,386
Issuance of common stock (in shares)         15,220,588              
Balance at the end at Sep. 30, 2024         $ 4 $ 694,163 $ 54 $ (334,786)       $ 359,435
Balance at the end (in shares) at Sep. 30, 2024         41,780,938