XML 14 R2.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Assets    
Cash, cash equivalents and restricted cash $ 16,297 $ 2,575
Prepaid expenses and other current assets 1,884 487
Inventory 2,824 0
Due from related parties 210 2,602
Total Current Assets 21,215 5,664
Investments 32,359 14,167
Property, plant and equipment, net 1,227 637
Other assets 930 1,096
Total Assets 55,731 21,564
Liabilities and Unitholders’ Capital    
Accrued employee benefits 7,617 3,779
Accrued expenses 1,929 1,009
Patent installment payable - current 525 775
Liability for future preferred stock issuance 10,870 0
Other current liabilities 288 253
Total Current Liabilities 41,601 8,168
Notes payable, net of current portion 282 999
Embedded derivative liability 0 1,994
Patent installment payable, net of current 13,075 13,075
Other liabilities 501 683
Total Liabilities 55,459 29,420
Mezzanine Capital    
Redeemable Units 22,580 10,630
Unitholders' Deficit    
Accumulated deficit (90,952) (64,284)
Accumulated other comprehensive loss (2,373) 0
Non-controlling interest 13,080 1,559
Total Unitholders’ Deficit (22,308) (18,486)
Total Liabilities, Mezzanine Capital, and Unitholders' Deficit 55,731 21,564
Redeemable Class I Units    
Mezzanine Capital    
Redeemable Units 4,477 2,912
Redeemable Class PCTA Units    
Liabilities and Unitholders’ Capital    
Commitments and Contingencies
Mezzanine Capital    
Redeemable Units 18,103 7,718
Class B Preferred Units    
Unitholders' Deficit    
Preferred Units 51,683 38,122
Class B-1 Preferred Units    
Unitholders' Deficit    
Preferred Units 3,323 3,323
Class A Units    
Unitholders' Deficit    
Common Units 1,950 1,950
Class C Units    
Unitholders' Deficit    
Common Units 981 844
Nonrelated party    
Liabilities and Unitholders’ Capital    
Accounts payable 4,932 93
Notes payable 693 912
Convertible promissory note, net 0 1,120
Related party    
Liabilities and Unitholders’ Capital    
Accounts payable 815 347
Notes payable 13,932 1,000
Convertible promissory note, net $ 0 $ 3,381