XML 25 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:      
Net loss $ (116,791) $ (96,426) $ (95,655)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 5,440 5,358 4,744
Stock-based compensation expense 13,965 10,213 11,874
Amortization of debt discount and debt issuance costs 5,367 1,609 2,777
Amortization of right-of-use asset 3,133 2,735 2,889
Accretion of discounts on investments, net (1,676)    
Change in fair value of common stock warrant liability 43,894 16,395 2,320
Change in fair value of derivative liability (7,311) 222 (4,158)
Change in fair value of convertible note     5,120
Loss on extinguishment of debt 6,360    
Paid-in-kind interest     144
Non-cash interest charges 1,071 2,016 865
Change in allowance for credit losses 188 (244) 1,190
Changes in assets and liabilities:      
Accounts receivable, net (4,892) (3,849) (9,350)
Prepaid expenses and other current assets (7,943) (998) (357)
Other non-current assets (733) (2,698) (402)
Accounts payable 218 (327) (623)
Accrued expenses and other current liabilities 9,313 426 3,759
Operating lease liabilities (3,715) (3,218) (1,761)
Other non-current liabilities 89 (215) 190
Net cash used in operating activities (54,023) (69,001) (76,434)
Cash flows from investing activities:      
Purchase of property and equipment (5,025) (4,357) (6,105)
Purchases of investments (233,543)    
Net cash used in investing activities (238,568) (4,357) (6,105)
Cash flows from financing activities:      
Proceeds from issuance of Series F redeemable convertible preferred shares, net of issuance costs     168,957
Proceeds from initial public offering, net of issuance costs 332,387    
Proceeds from convertible notes offering, net of issuance costs 72,769    
Proceeds from exercise of stock options 3,298 4,564 589
Repayment of term loan (115,137)    
Payments of exit, prepayment penalty and lender fees (6,764) (2,327)  
Payment of taxes related to vested restricted stock units (510)    
Repurchase of common stock     (228)
Net cash provided by financing activities 286,043 2,237 169,318
Effect of foreign exchange rates 191 (271) (504)
Net increase (decrease) in cash and cash equivalents (6,357) (71,392) 86,275
Balance, beginning of period 55,842 127,234 40,959
Balance, end of period 49,485 55,842 127,234
Supplemental disclosure of cash flow information:      
Cash paid for interest 8,573 19,163 20,800
Supplemental disclosure of non-cash investing and financing activities:      
Purchases of property and equipment included in accounts payable 81   808
Right-of-use asset obtained in exchange for lease obligation 1,816 579  
Conversion of redeemable convertible preferred stock to common stock upon IPO 768,566    
Conversion of convertible notes to common stock upon IPO 94,139    
Conversion of term loan principal to convertible notes 23,000    
Reclassification of warrant liability to common stock upon net exercise 64,729    
Issuance of convertible notes to certain employees in lieu of cash compensation 1,353    
Reclassification of term loan debt discount to convertible notes debt discount $ 239    
Derecognition of derivative liability in connection with debt refinancing   1,125  
Unpaid deferred offering costs included in accounts payable and accrued expenses and other current liabilities   $ 413  
Reduction in right-of-use asset and lease obligation due to amendment in lease terms     1,776
Deemed dividend upon down round of redeemable convertible preferred stock     26,794
Conversion of convertible note into Series F-1 redeemable convertible preferred stock     $ 61,186