XML 60 R9.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2025
Cash flows from operating activities:    
Net loss $ (17,867) $ (153,942)
Adjustments to reconcile net loss to net cash used in operating activities:    
Share-based compensation expense [1] 1,134 13,300
Research and development license expense 0 80,000
Depreciation expense 0 84
Non-cash interest expense [2] 2 2,185
Non-cash research and development expense related to Paragon option agreement 1,000 0
Non-cash lease expense 0 212
Changes in operating assets and liabilities    
Accrued expenses and other current liabilities [3] 2,172 5,363
Deferred revenue 0 4,156
Deposit liability 0 5,000
Operating lease liability 0 (37)
Accounts receivable 0 (18,000)
Prepaid expenses and other current assets (38) (5,015)
Other assets 0 162
Net cash used in operating activities (6,269) (71,532)
Cash flows from investing activities:    
Purchase of research and development license 0 (72,000)
Purchases of property and equipment 0 (919)
Net cash used in investing activities 0 (72,919)
Cash flows from financing activities:    
Proceeds from the Pre-Closing Financing, net 0 143,007
Proceeds from the private placement financing, net 0 178,880
Cash acquired in connection with the reverse recapitalization 0 1,269
Proceeds from early exercise of options 0 5
Proceeds from issuance of common stock 315 0
Proceeds from issuance of Series Seed convertible preferred stock 4,000 0
Proceeds from the issuance of notes payable, net of issuance costs [4] 37,480 0
Payment of deferred offering costs (760) 0
Repurchase of equity awards 0 (177)
Net cash provided by financing activities 41,035 322,984
Net increase in cash, cash equivalents, and restricted cash 34,766 178,533
Cash at beginning of period 0 34,766
Cash, cash equivalents, and restricted cash at end of period 34,766 213,299
Supplemental disclosure of non-cash operating and financing activities:    
Operating lease liability arising from obtaining operating right-of-use asset 0 1,681
Assets acquired in connection with the reverse recapitalization 0 1,710
Other liabilities assumed in connection with the reverse recapitalization 0 (2,454)
Purchases of property and equipment included in accounts payable and accrued expenses 0 11
Deferred financing costs included in accounts payable and accrued expenses 53 6,945
Convertible note principal and non-cash accrued interest converted to ordinary shares 0 40,515
Non-cash exchange of Pre-Merger Crescent Series Seed Preferred Stock for Series A Non-Voting Convertible Preferred Shares 0 4,000
Nonrelated Party    
Changes in operating assets and liabilities    
Accounts payable 107 2,081
Related Party    
Adjustments to reconcile net loss to net cash used in operating activities:    
Share-based compensation expense 61 4,297
Non-cash interest expense 0 865
Changes in operating assets and liabilities    
Accrued expenses and other current liabilities 341 0
Related party accounts payable and other current liabilities 7,221 (7,081)
Cash flows from financing activities:    
Proceeds from the issuance of notes payable, net of issuance costs $ 14,993 $ 0
[1] Includes related party amounts of $4,297 for the twelve months ended December 31, 2025 and $61 for the period from September 19, 2024 (inception) through December 31, 2024.
[2] Includes related party amounts of $865 for the twelve months ended December 31, 2025 and $0 for the period from September 19, 2024 (inception) through December 31, 2024.
[3] Includes related party amounts of $0 for the twelve months ended December 31, 2025 and $341 for the period from September 19, 2024 (inception) through December 31, 2024.
[4] Includes related party amounts of $0 for the twelve months ended December 31, 2025 and $14,993 for the period from September 19, 2024 (inception) through December 31, 2024