XML 18 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2026
Dec. 31, 2025
Jun. 30, 2025
Mar. 31, 2025
Operating Activities        
Net loss $ (17,902) $ (16,070) $ (7,780) $ (7,354)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation expense 2,229     1,506
Amortization expense 2,374     2,373
Stock-based compensation 10,222     1,847
Deferred income taxes (632)     (437)
Right of first refusal amortization gain (90)     0
Amortization of operating and finance lease asset 56     15
Gain on debt extinguishment and revaluation, net 0     (551)
Amortization of deferred financing costs and discount on notes 436     153
Fair value adjustments, including SEPA 0     118
SEPA commitment cost 250     0
Gain on sale of fixed assets (32)     0
Changes in operating assets and liabilities:        
Accounts receivable 66     329
Prepaid expenses and other current assets (1,514)     (197)
Other long-term assets 0     1,606
Accounts payable (2,085)     481
Contract termination liability 0     (667)
Deferred revenue 161     0
Operating lease liabilities (8)     (15)
Other liabilities and customer deposits 406     374
Accrued liabilities and interest payable (309)     242
Net cash used in operating activities (6,372)     (177)
Investing Activities        
Purchases of property, plant, and equipment (2,565)     (3,534)
Purchases of intangible assets (45)     (45)
Proceeds from sale of property, plant, and equipment 32     0
Deposits on equipment (3,646)     (61)
Net cash used in investing activities (6,224)     (3,640)
Financing Activities        
Proceeds from common stock warrant exercises 8     0
Proceeds from notes 0     5,000
Payments on notes and deferred financing costs (1,001)     (1,978)
Payments on financing lease liabilities (56)     0
Contributions from non-controlling interest 10,918     4,310
Distributions to non-controlling interest (131)     (1,525)
Net cash provided by financing activities 9,738     7,812
(Decrease) increase in cash & restricted cash (2,858)     3,995
Cash & restricted cash – beginning of period 88,843   $ 14,448 10,453
Cash & restricted cash – end of period 85,985 $ 88,843   14,448
Supplemental Disclosure of Cash Flow Information        
Interest paid on debt 892     285
Construction in progress included in accounts payable and accrued liabilities 2,707     0
Noncash deferred financing cost accrual 0     97
Noncash membership distribution accrual 1,937     949
Warrant adjustment 682     0
Noncash activity right-of-use assets adjustment 430     0
SEPA        
Financing Activities        
Proceeds from sale of common stock on SEPA $ 0     $ 2,005