|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Accretion of discount on marketable securities, net | |||||
| Stock-based compensation expense | |||||
| Capital in lieu of executive compensation | |||||
| Changes in fair value of convertible debt | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses and other current assets | |||||
| Deferred offering costs | |||||
| Accounts payable | |||||
| Accrued expenses and other liabilities | |||||
| Grant receivable | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of marketable securities | |||||
| Maturities of marketable securities | |||||
| Net cash provided by (used in) investing activities | |||||
| Net assets assumed in connection with reverse recapitalization | |||||
| Cash flows from financing activities: | |||||
| Proceeds from sale of common stock, prefunded warrants and common stock warrants | |||||
| Sale of common stock under At-the-Market Sales Agreement, net of issuance costs | |||||
| Open Market Sales Agreement | |||||
| Total sale of common stock under At-the-Market Sales Agreement, net of issuance costs | |||||
| Payment of reverse capitalization costs | |||||
| Net cash provided by financing activities | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of the year | |||||
| Cash and cash equivalents at end of the year | |||||
| Supplemental disclosure of non-cash investing and financing activities: | |||||
| Conversion of convertible notes | |||||
| Conversion of convertible preferred stock | |||||
| Unrealized gain on marketable securities | |||||
| Stock options granted in lieu of cash bonus | |||||
| Cashless exercise of pre-funded warrants | |||||
| Deferred offering costs in accounts payable | |||||
Loading...