XML 19 R8.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
$ in Thousands
3 Months Ended
Mar. 31, 2025
USD ($)
Mar. 31, 2024
USD ($)
Cash flows from operating activities    
Net loss $ (98,963) $ (49,849)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 6,995 2,657
Change in fair value of derivative liability   3,095
Net accretion of discounts on marketable securities (983) (48)
Depreciation and amortization 843 758
Non-cash lease expense 266 11
Changes in operating assets and liabilities:    
Research and development prepaid expenses 561 (2,949)
Other prepaid expenses and other assets 583 (165)
Other long term assets (38)  
Accounts payable (2,151) 5,715
Deferred revenue 2,611  
Research and development accrued expenses 5,550 229
Other accrued expenses and current liabilities 4,988 (3,212)
Operating lease liabilities (617) (504)
Net cash used in operating activities (80,355) (44,262)
Cash flows from investing activities    
Maturities of marketable securities 64,000 1,000
Purchases of marketable securities (24,535) (19,655)
Purchases of property and equipment (37) (155)
Net cash provided by (used in) investing activities 39,428 (18,810)
Cash flows from financing activities    
Proceeds from issuance of redeemable convertible preferred stock and derivative liability, net of issuance costs   129,118
Proceeds from issuance of common stock upon exercise of stock options   29
Net cash provided by financing activities   129,147
Net (decrease) increase in cash, cash equivalents and restricted cash (40,927) 66,075
Cash, cash equivalents and restricted cash at beginning of period 170,632 47,133
Cash, cash equivalents and restricted cash at end of period 129,705 113,208
Supplemental disclosures:    
Recognition of derivative liability upon issuance of redeemable convertible preferred stock   8,913
Vesting of early exercised stock options and unvested restricted shares of common stock 226 500
Deferred offering costs in accounts payable and other accrued expenses and current liabilities   235
Right-of-use assets obtained in exchange for operating lease liabilities 1,776  
Purchases of property and equipment in other accrued expenses and current liabilities 165 301
Reconciliation of cash, cash equivalents and restricted cash:    
Cash and cash equivalents 128,543 112,071
Restricted cash   113
Restricted cash, non-current 1,162 1,024
Total cash, cash equivalents and restricted cash $ 129,705 $ 113,208