XML 60 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Operating activities    
Net income (loss) $ (42,258) $ 22,720
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:    
Depreciation and amortization 258 195
Non-cash operating lease expense 872 965
Stock-based compensation 6,804 2,219
Accretion of debt discount and debt issuance costs 0 (198)
Accretion of premiums/discounts on marketable securities, net (3,940) (2,675)
Change in fair value of warrant liability 106 (5)
Gain on sale of equipment (16) 0
Change in fair value of investor rights and obligations liability 0 (2,867)
(Gain) loss on marketable securities (5) 19
Changes in operating assets and liabilities    
Prepaid expenses and other current assets 887 (1,277)
Other long-term assets 937 7
Accounts payable 1,141 0
Accrued expenses 2,303 1,594
Other long-term liabilities 0 (20)
Operating lease liabilities 66 (1,328)
Net cash provided by (used in) operating activities (32,845) 19,349
Investing activities    
Purchase of property and equipment (514) (414)
Proceeds from sale of equipment 20 0
Purchases of marketable securities (226,407) (141,866)
Sales and maturities of marketable securities 157,162 76,712
Net cash used in investing activities (69,739) (65,568)
Financing activities    
Proceeds from issuance of common stock upon initial public offering, net of underwriting discounts and commissions and other offering costs 108,211 0
Proceeds from issuance of Series C convertible preferred stock, net of offering costs 0 60,138
Payments of deferred offering costs 0 (343)
Principal payments on debt 0 (3,750)
Proceeds from exercise of stock options 405 159
Proceeds from employee stock purchase plan 385 0
Repurchase of restricted stock 0 (28)
Net cash provided by financing activities 109,001 56,176
Net increase in cash and cash equivalents 6,417 9,957
Cash and cash equivalents at beginning of year 15,526 5,569
Cash and cash equivalents at end of year 21,943 15,526
Supplemental disclosure of cash flow information    
Income taxes paid 0 450
Interest paid 0 150
Supplemental disclosure of non-cash investing and financing activities    
Deferred offering costs included in accounts payable and accrued liabilities 0 905
Property and equipment purchases included in accounts payable 58 30
Reclassification of warrants from liability to equity 216 0
Reclassification of deferred offering costs paid in prior year to equity 343 0
Right-of-use assets obtained in exchange for lease liabilities 5,620 0
Conversion of Convertible Preferred Stock to Common Stock [Member]    
Supplemental disclosure of non-cash investing and financing activities    
Conversion of convertible preferred stock to common stock upon initial public offering $ 192,620 $ 0