XML 18 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Operating activities:    
Net income (loss) $ 38,967 $ (241,911)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 3,058 1,247
Stock-based compensation 12,403 4,891
Non-cash lease expense 1,031 904
Accretion of discount on marketable securities (612) 0
Transaction costs allocated to common stock warrants 1,984 0
Change in fair value of second lien loans 1,153 2,154
Change in fair value of simple agreements for future equity 0 192,548
Non-cash interest expense 225 460
(Gain) loss on disposal of property and equipment, net (221) 130
Changes in operating assets and liabilities:    
Accounts receivable 367 744
Prepaid expenses and other current assets (38) 206
Other assets 14 0
Accounts payable 345 3,078
Accrued expenses and other current liabilities 1,331 (1,790)
Operating lease liabilities (1,021) (898)
Other liabilities 333 77
Net cash used in operating activities (63,619) (36,862)
Investing activities:    
Proceeds from maturities of marketable securities 70,267 0
Proceeds from sales of property and equipment 684 0
Purchases of marketable securities (104,193) 0
Purchases of property and equipment (9,464) (5,236)
Net cash used in investing activities (42,706) (5,236)
Financing activities:    
Repayment of debt (1,052) (6,174)
Proceeds from issuance of second lien loans 0 29,740
Proceeds from issuance of simple agreements for future equity 0 23,660
Proceeds from issuance of common stock and warrants in connection with a private placement 100,000 0
Proceeds from exercise of stock options 1,454 886
Proceeds from exercise of common stock warrants 7,156 0
Payments of offering costs (5,210) (2,474)
Net cash provided by financing activities 102,348 45,638
Net change in cash and cash equivalents and restricted cash (3,977) 3,540
Cash and cash equivalents and restricted cash at beginning of period 52,211 18,159
Cash and cash equivalents and restricted cash at end of period 48,234 21,699
Components of cash and restricted cash at period end:    
Cash and cash equivalents 46,750 20,249
Restricted cash included in prepaid and other current assets 500 0
Restricted cash 984 1,450
Total cash and cash equivalents and restricted cash 48,234 21,699
Supplemental disclosure of cash activities:    
Cash paid for interest 1,594 1,970
Cash paid for income taxes 10 0
Supplemental disclosure of non-cash activities:    
Purchases of property and equipment included in accounts payable and accrued expenses and other current liabilities 20 2,876
Operating lease right-of-use asset obtained in exchange for operating lease liability upon modification of operating lease 720 0
Operating lease right-of-use asset obtained in exchange for operating lease liability upon new operating lease 497 0
Proceeds from exercise of stock options included in prepaid and other current assets 0 50
Exchange of simple agreements for future equity for second lien loan 0 10,000
Offering costs included in accounts payable and accrued liabilities and other current liabilities 322 4,696
Deferred offering costs related to merger included in debt, current portion 0 3,922
Redeemable convertible preferred stock warrants    
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Change in fair value of warrants 0 1,298
Common stock warrants    
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Change in fair value of warrants $ (122,938) $ 0