XML 40 R8.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities    
Net loss $ (49,769) $ (69,968) [1]
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 58 15
Loss on disposal of property and equipment 16 0
Accretion of discounts on marketable securities (4,017) (1,057)
Change in fair value of preferred stock warrants 1,047 (123)
Share-based compensation expense 6,365 1,343
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 25 761
Accounts payable (4,279) 856
Accrued liabilities (7,460) 7,783
Other assets (1,377) 10
Net cash used in operating activities (59,391) (60,380)
Cash flows from investing activities    
Purchases of marketable securities (241,911) (52,091)
Proceeds from maturities of marketable securities 87,900 22,500
Purchases of property and equipment (468) (30)
Net cash used in investing activities (154,479) (29,621)
Cash flows from financing activities    
Proceeds from issuance of Series B convertible preferred stock, net of issuance costs 0 82,976
Deferred offering costs 0 (2,479)
Proceeds from issuance of common stock, net of issuance costs 79,513 0
Cash, cash equivalents, and restricted cash acquired in connection with the Merger 117,824 0
Merger transaction costs (2,373) 0
Proceeds from exercises of stock options 4,038 203
Net cash provided by financing activities 199,002 80,700
Net decrease in cash, cash equivalents, and restricted cash (14,868) (9,301)
Cash and cash equivalents, beginning of the period 35,140 44,441
Cash, cash equivalents, and restricted cash, end of the period 20,272 35,140
Supplemental cash flow information    
Reclassification of warrant liability to equity 1,918 0
Prepaid expenses and other current assets assumed in the Merger 1,313 0
Accounts payable and accrued liabilities assumed in the Merger 2,950 0
Right-of-use assets assumed in the Merger in exchange for operating lease liabilities 74 0
Right-of-use assets obtained in exchange for operating lease liabilities 1,116 190
Property and equipment included in accounts payable and accrued expenses 203 0
Deferred offering costs included in accounts payable and accrued expenses 0 260
Conversion of Series A, A-1, and B convertible preferred stock to common stock    
Supplemental cash flow information    
Conversion of stock to common stock 137,490 0
Conversion of Class B convertible common stock to common stock    
Supplemental cash flow information    
Conversion of stock to common stock $ 5,900 $ 0
[1] Retroactively recast for the reverse recapitalization as described in Note 3.