XML 50 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statement Of Cash Flows - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2025
Cash flows from operating activities:    
Net loss $ (46,979) $ (127,410)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of Convertible Notes payable [1] 12,600 21,584
Stock-based compensation expense 1,256 20,009
Non-cash lease expense   83
Accretion/amortization on investments   (784)
Depreciation expense   26
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets (265) (11,969)
Other assets   (38)
Accounts payable 1,290 361
Accrued expenses and other current liabilities 3,980 3,944
Operating lease liabilities   40
Related party accrued expenses and other current liabilities 5,504 (535)
Net cash used in operating activities (22,614) (94,689)
Cash flows from investing activities:    
Purchases of investments   (261,194)
Proceeds from sales/maturities of investments   14,415
Payment of security deposit   (31)
Purchases of property and equipment   (196)
Net cash used in investing activities   (247,006)
Cash flows from financing activities:    
Proceeds from issuance of convertible notes payable [2] 95,000  
Payment of deferred offering costs (3,000)  
Proceeds from the Pre-Closing Financing, net of $14,548 offering costs   189,111
Proceeds from stock option exercises   88
Proceeds from ESPP issuances   296
Cash acquired in connection with the reverse recapitalization   156
Net cash provided by financing activities 92,000 360,768
Effect of exchange rates on cash and cash equivalents   (21)
Net increase in cash and cash equivalents 69,386 19,052
Cash and cash equivalents at the beginning of the year 69,386 69,386
Cash and cash equivalents at the end of the period 69,386 88,438
Supplemental disclosure of non-cash operating and financing activities:    
Unpaid offering costs $ 145 840
Deferred offering costs reclassified from other assets to equity   2,998
Operating lease liability arising from obtaining right-of-use asset   773
Assets acquired in connection with the reverse recapitalization   416
Other liabilities assumed in connection with the reverse recapitalization   (1,020)
Reclassification of warrant liability   11,143
Convertible note principal and non-cash accrued interest converted to common stock and pre-funded warrants   129,184
Non-cash exchange of Pre-Merger Jade Series Seed Convertible Preferred Stock for Company Series A Non-Voting Convertible Preferred Stock   2
December 2025 PIPE Financing    
Cash flows from financing activities:    
Proceeds from the PIPE Financing, net of offering costs   44,743
October 2025 PIPE Financing    
Cash flows from financing activities:    
Proceeds from the PIPE Financing, net of offering costs   $ 126,374
[1] Includes related party amount of $4.6 million for the year ended December 31, 2025 and $2.7 million for the period from June 18, 2024 (inception) to December 31, 2024 (see Note 13).
[2] Includes no related party amount for the year ended December 31, 2025 and $20.0 million for the period from June 18, 2024 (inception) to December 31, 2024.