XML 14 R7.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash flows from operating activities:    
Net loss $ (15,949) $ (12,645)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Amortization of debt discount and issuance costs 95 50
Amortization of premium on short-term investments (206) 0
Depreciation expense 244 251
Stock-based compensation expense 1,753 606
Non-cash lease expense 285 268
Loss from equity method investment 1,625 0
Change in fair value of CVR liability (1,390) 0
Change in fair value of convertible notes (15,890) (1,260)
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 215 (20)
Other noncurrent assets (596) 45
Accounts payable (1,547) (733)
Operating lease liability (492) (231)
Accrued expenses and other current liabilities (4,912) (4,042)
Deferred revenue 0 (6,152)
Net cash used in operating activities (36,765) (23,863)
Cash flows from investing activities:    
Purchases of property and equipment (15) (4)
Maturities of short-term investments 10,000 0
Net cash provided by (used in) investing activities 9,985 (4)
Cash flows from financing activities:    
Proceeds from borrowings under loan and security agreement, net 7,000 0
Proceeds from issuance of common stock in pre-closing financing, net 42,000 0
Cash acquired in connection with reverse recapitalization 53,158 0
Payment of reverse recapitalization transaction costs (8,714) 0
Proceeds from exercise of common stock options 380 30
Net cash provided by financing activities 93,824 30
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents 67,044 (23,837)
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period 31,264 49,540
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period 98,308 25,703
Supplemental disclosure of non-cash operating, investing and financing activities:    
Interest payments on venture debt 338 196
Short Term Investments Acquired In reverse recapitalization 19,905 0
Issuance of CVR at fair value $ 180 $ 0