| Schedule of Common Stock Reserved for Future Issuance |
Common stock reserved for future issuance, on an as-converted basis, consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
|
|
|
2025 |
|
|
2024 |
|
Series A redeemable convertible preferred stock |
|
|
— |
|
|
|
10,889,434 |
|
Series B redeemable convertible preferred stock |
|
|
— |
|
|
|
6,971,192 |
|
Series C redeemable convertible preferred stock |
|
|
— |
|
|
|
4,997,963 |
|
Series D redeemable convertible preferred stock |
|
|
— |
|
|
|
5,641,987 |
|
Series D-1 redeemable convertible preferred stock |
|
|
— |
|
|
|
4,086,247 |
|
Shares reserved under 2025 Equity Incentive Plan and 2019 Equity Incentive Plan |
|
|
4,790,225 |
|
|
|
831,177 |
|
Stock options, issued and outstanding |
|
|
5,484,226 |
|
|
|
5,278,735 |
|
Pre-funded warrants, issued and outstanding |
|
|
4,331,090 |
|
|
|
— |
|
Restricted stock units, issued and outstanding |
|
|
593,525 |
|
|
|
— |
|
Shares reserved under 2025 Employee Stock Purchase Plan |
|
|
339,356 |
|
|
|
— |
|
Total |
|
|
15,538,422 |
|
|
|
38,696,735 |
|
|
| Schedule of Issued and Outstanding Redeemable Convertible Preferred Stock |
Issued and outstanding redeemable convertible preferred stock as of December 31, 2024 consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original |
|
|
Aggregate |
|
|
|
|
|
|
Shares |
|
|
Shares issued |
|
|
issue price |
|
|
liquidation |
|
|
Net carrying |
|
Series |
|
authorized |
|
|
and outstanding |
|
|
per share |
|
|
amount |
|
|
value |
|
|
|
|
|
|
|
|
|
(in thousands, except share and per share data) |
|
As of December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A |
|
|
104,985,132 |
|
|
|
104,985,132 |
|
|
$ |
1.00 |
|
|
$ |
104,985 |
|
|
$ |
104,985 |
|
Series B |
|
|
57,563,188 |
|
|
|
57,563,188 |
|
|
$ |
2.75 |
|
|
$ |
158,299 |
|
|
$ |
158,299 |
|
Series C |
|
|
40,866,704 |
|
|
|
40,866,704 |
|
|
$ |
2.9515 |
|
|
$ |
120,618 |
|
|
$ |
120,618 |
|
Series D |
|
|
55,394,431 |
|
|
|
54,394,445 |
|
|
$ |
1.3792 |
|
|
$ |
75,021 |
|
|
$ |
72,551 |
|
Series D-1 |
|
|
39,395,572 |
|
|
|
39,395,572 |
|
|
$ |
1.10336 |
|
|
$ |
43,467 |
|
|
$ |
51,634 |
|
Total |
|
|
298,205,027 |
|
|
|
297,205,041 |
|
|
|
|
|
$ |
502,390 |
|
|
$ |
508,087 |
|
|