XML 40 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statement Of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended
Sep. 30, 2024
Dec. 31, 2024
Sep. 30, 2025
Cash flows from operating activities:      
Net loss $ (16,867) $ (46,979) $ (95,478)
Adjustments to reconcile net loss to net cash used in operating activities:      
Change in fair value of Convertible Notes payable 1,700 [1] 12,600 [2] 21,584 [1]
Stock-based compensation 27 1,256 10,613
Non-cash lease expense     57
Accretion/amortization on investments     (174)
Depreciation expense     17
Changes in operating assets and liabilities:      
Prepaid expenses and other current assets (215) (265) (1,771)
Accounts payable 298 1,290 60
Accrued expenses and other current liabilities 244 3,980 7,440
Operating lease liabilities     68
Related party accrued expenses and other current liabilities 8,011 5,504 (3,456)
Net cash used in operating activities (6,802) (22,614) (61,040)
Cash flows from investing activities:      
Purchases of investments     (148,592)
Payment of security deposit     (59)
Purchases of property and equipment     (193)
Net cash used in investing activities 0   (148,844)
Cash flows from financing activities:      
Proceeds from issuance of Convertible Notes payable 95,000 95,000 [3]  
Payment of deferred offering costs (228) (3,000)  
Proceeds from the Pre-Closing Financing, net of 14,548 of offering costs     190,452
Cash acquired in connection with the reverse recapitalization     156
Net cash provided by financing activities 94,772 92,000 190,608
Effect on exchange rates on cash and cash equivalents     (4)
Net (decrease) increase in cash and cash equivalents 87,970 69,386 (19,280)
Cash and cash equivalents at beginning of period 0 0 69,386
Cash and cash equivalents at end of period 87,970 69,386 50,106
Supplemental disclosure of non-cash operating, investing, and financing activities:      
Unpaid deferred offering costs     114
Deferred offering costs reclassified from other assets to equity     2,998
Deferred offering costs in accrued expenses and other current liabilities 306 $ 145  
Deferred offering costs in accounts payable $ 625    
Operating lease liability arising from obtaining right-of-use asset     773
Prepaids and other current assets acquired in connection with the reverse recapitalization     416
Other liabilities assumed in connection with the reverse recapitalization     (1,020)
Convertible note principal and non-cash accrued interest converted to common stock and pre-funded warrants     129,184
Non-cash exchange of Series Seed Convertible Preferred Stock for Company Series A non-voting convertible preferred stock     $ 2
[1] Includes related party amounts of $4.6 million for the nine months ended September 30, 2025, and none for the three months ended September 30, 2025. Includes related party amounts of $0.4 million for the period from June 18, 2024 (inception) through September 30, 2024 (see Note 15).
[2] Includes related party amount of $2.7 million for the period from June 18, 2024 (inception) to December 31, 2024 (see Note 13).
[3] Includes related party amount of $20.0 million for the period from June 18, 2024 (inception) to December 31, 2024.