XML 17 R6.htm IDEA: XBRL DOCUMENT v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash flows from operating activities:    
Net (loss) income $ (11,793) $ 9,095
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Depreciation 19 19
Stock-based compensation expense 1,932 1,729
Loss on issuance of warrants   75,644
Loss on extinguishment of debt 76  
Change in fair value of convertible notes 8,727 1,631
Change in fair value of warrants (4,656) (86,729)
Loss on derivative liability 1,743  
Change in fair value of contingent consideration (4) (3,488)
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 10 (298)
Accounts payable 539 (3,473)
Accrued expenses and other liabilities 700 (2,036)
Other assets and liabilities 71 (3)
Net cash used in operating activities (2,636) (7,909)
Cash flows from investing activities:    
Purchases of property and equipment   (4)
Net cash used in investing activities   (4)
Cash flows from financing activities:    
Proceeds from PIPE Financing 4,208  
Proceeds from issuance of shares, net 1,665  
Proceeds from issuance of public offering shares, net   18,346
Net cash provided by financing activities 5,873 18,346
Net increase in cash 3,237 10,433
Cash and cash equivalents at beginning of period 3,006 13
Cash and cash equivalents at end of period 6,243 10,446
Non-cash financing activities:    
Settlement of convertible notes with common shares 31,489  
Reclassification of derivative liability to equity and warrant liabilities in connection with PIPE financing 16,622  
Modification of cash-settled restricted stock units $ 1,952  
Cashless warrant exercises   $ 6,418