XML 20 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities    
Net income (loss) $ (107,221) $ 1,735,437
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 1,919 1,596
Accretion of debt discount and non-cash interest expense 1,797 2,065
Stock-based compensation expense 8,395 55,536
Non-cash lease expense 1,334 1,427
Loss on disposal of fixed assets 3 12
Non-cash gain on transaction with Acquirer 0 (1,998,809)
Changes in operating assets and liabilities:    
Accounts receivable 246 (100)
Other receivables (686) 423
Receivables from related parties 23 (672)
Prepaid expenses and other current assets 977 377
Other non-current assets 0 (3,548)
Accounts payable (2,472) 21,022
Accrued expenses (2,927) 35,883
Operating lease liability (1,060) (1,338)
Net cash used in operating activities (99,672) (150,689)
Cash flows from investing activities    
Purchase of fixed assets (31) (2,581)
Proceeds from the sale of property and equipment 3 0
Net cash used in investing activities (28) (2,581)
Cash flows from financing activities    
Proceeds from the issuance of debt 99,965 0
Payment of fees associated with debt (125) 0
Proceeds from the exercise of stock options 352 71,678
Net cash provided by financing activities 100,192 71,678
Net increase (decrease) in cash and cash equivalents 492 (81,592)
Cash and cash equivalents at beginning of period 152,596 277,924
Cash and cash equivalents at end of period 153,088 196,332
Supplemental disclosure of cash flow information    
Cash paid for interest 6,386 11,506
Cash paid for income taxes 2 2
Supplemental schedule of non-cash investing and financing activities    
Fair value of warrants issued to lender in conjunction with 2025 Loan Agreement (as defined in Note 3) 1,720 0
Payable for purchase of fixed assets $ 0 $ 6