XML 14 R7.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities:    
Net income (loss) $ (11,031) $ 1,029
Adjustments to reconcile net income loss to net cash used in operating activities:    
Amortization of debt discount and issuance costs 48 29
Depreciation expense 119 123
Stock-based compensation expense 1,342 417
Non-cash lease expense 151 141
Loss from equity method investment 0 176
Loss on impairment of equity investment 74 0
Change in fair value of CVR liability (960) 0
Change in fair value of convertible notes 0 (15,890)
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 763 1,332
Other noncurrent assets (328) (600)
Accounts payable (277) 928
Operating lease liability (149) (131)
Accrued expenses and other current liabilities (2,234) (2,218)
Other noncurrent liabilities 0 113
Net cash used in operating activities (12,482) (14,551)
Cash flows from investing activities:    
Maturities of short-term investments 0 97
Net cash provided by (used in) investing activities 0 97
Cash flows from financing activities:    
Proceeds from borrowings under loan and security agreement, net 0 7,000
Proceeds from issuance of common stock in pre-closing financing, net 0 42,000
Cash acquired in connection with reverse recapitalization 0 53,158
Payment of reverse recapitalization transaction costs 0 (2,812)
Net cash provided by financing activities   99,346
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents (12,482) 84,892
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period 78,612 31,264
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period 66,130 116,156
Supplemental disclosure of non-cash operating, investing and financing activities:    
Interest payments on venture debt 247 115
Short Term Investments Acquired In reverse recapitalization 0 19,905
Issuance of CVR at fair value 0 180
Transaction costs related to reverse recapitalization included in accounts payable and accrued expenses $ 0 $ 7,201