XML 42 R6.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 9 Months Ended 14 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Cash flows from operating activities:          
Net income     $ (2,085,000) $ 39,923,000  
Adjustments to reconcile net income to net cash used in operating activities:          
Depreciation     58,000 74,000  
Stock-based compensation expense     3,725,000 4,908,000  
Loss on issuance of warrants     75,644,000    
Change in fair value of convertible notes $ 1,877,000 $ 1,878,000 5,362,000 170,000  
Change in fair value of warrants 236,000 377,000 (85,950,000) 15,376,000  
Change in fair value of embedded forward purchase agreements and derivative liabilities   (81,000)   19,931,000  
Change in fair value of contingent consideration (37,000) 0 (3,509,000) (97,464,000)  
Changes in operating assets and liabilities:          
Prepaid expenses and other current assets     93,000 (770,000)  
Accounts payable     (3,385,000) 1,242,000  
Accrued expenses and other liabilities     (2,537,000) (3,181,000)  
Other assets and liabilities     (12,000) 120,000  
Net cash used in operating activities     (12,596,000) (19,671,000)  
Cash flows from investing activities:          
Purchases of property and equipment     (4,000)    
Net cash used in investing activities     (4,000)    
Cash flows from financing activities:          
Proceeds from issuance of convertible notes       15,000,000  
Net cash provided by financing activities     18,514,000 15,050,000  
Net increase (decrease) in cash     5,914,000 (4,621,000)  
Cash and cash equivalents at beginning of period     13,000 5,158,000  
Cash and cash equivalents at end of period 5,927,000 $ 537,000 5,927,000 537,000 $ 5,927,000
Non-cash financing activities:          
Cashless warrant exercises     6,884,000    
At the market offering          
Cash flows from financing activities:          
Proceeds from issuance of shares, net $ 84,000   168,000 $ 50,000 $ 300,000
Public offering          
Cash flows from financing activities:          
Proceeds from issuance of shares, net     $ 18,346,000