XML 39 R8.htm IDEA: XBRL DOCUMENT v3.25.1
STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities    
Net loss $ (102,329) $ (52,371)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 63 61
Stock-based compensation expense 9,635 6,145
Amortization of premiums and accretion of discounts on marketable securities, net (5,015) (3,121)
Change in fair value of embedded derivatives (1,590) 1,360
Amortization of right-of-use asset 115 123
Non-cash research and development expense 0 739
Realized gain on marketable securities (97) (11)
Non-cash interest expense 1,118 145
Other non-cash expense 232 0
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets (3,656) (369)
Other long-term assets 74 (70)
Accounts payable 4,269 (261)
Accrued clinical trial expenses 10,957 1,670
Accrued expenses and other liabilities 32 2,879
Finance lease liability (23) 17
Net cash used in operating activities (86,215) (43,064)
Cash flows from investing activities    
Purchases of marketable securities (170,731) (250,634)
Proceeds from maturities and sales of marketable securities 218,774 78,981
Proceeds from sale of property and equipment 0 3
Purchases of property and equipment (16) (21)
Net cash provided by (used in) investing activities 48,027 (171,671)
Cash flows from financing activities    
Proceeds from issuance of common stock, net of issuance costs 7,938 121,904
Proceeds from Term Loan 0 30,000
Payment for financing lease (739) 0
Payments for financing costs 0 (476)
Payments for deferred offering costs (230) 0
Repurchase of common shares to pay employee withholding taxes (41) 0
Proceeds from exercise of stock options 0 325
Net cash provided by financing activities 6,928 151,753
Net change in cash and cash equivalents and restricted cash (31,260) (62,982)
Cash and cash equivalents and restricted cash at the beginning of the period 67,119 130,101
Cash and cash equivalents and restricted cash at the end of the period 35,859 67,119
Supplemental disclosure of cash flow information    
Cash paid for income taxes 0 0
Cash paid for interest 2,973 169
Supplemental disclosure of noncash financing activities    
Right-of-use assets obtained in exchange for finance lease liabilities 0 739
Right-of-use assets obtained in exchange for operating lease liabilities 0 399
Issuance of warrant with Term Loan $ 0 $ 1,132