|
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: | ||||
| Depreciation and amortization | ||||
| Depreciation and accretion | ||||
| Stock-based compensation | ||||
| Unrealized (gain) on investments, net | ||||
| Commitment fee | ||||
| Change in fair value of investment | ||||
| Change in fair value of contingent liability | ||||
| Gain on extinguishment of liability | ||||
| Loss on sale of put shares | ||||
| Loss on conversion of debt with related parties | ||||
| Impairment of Long-Lived Asset | ||||
| Realized (gain) on investments, net | ||||
| Reduction in the carrying amount of right-of-use asset | ||||
| Changes in the carrying amount of right-of-use asset | ||||
| Reserve for credit losses | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| Deposit for interest reserve | ||||
| Prepaid expenses and other assets | ||||
| Accounts payable and other liabilities | ||||
| Operating lease liability | ||||
| Net cash used in operating activities | ||||
| Cash flows from investing activities: | ||||
| Purchases of property and equipment | ||||
| Proceeds for sale or maturities of short-term investments | ||||
| Purchases of short-term investments | ||||
| Purchases of long-term investments | ||||
| Net cash used in investing activities | ||||
| Cash flows from financing activities: | ||||
| Issuance costs of initial public offering | ||||
| Proceeds from issuance of Common Stock, net | ||||
| Proceeds from issuance of Common Stock under SEPA, net | ||||
| Proceeds from issuance of pre-funded warrants, net | ||||
| Proceeds from common stock warrants | ||||
| Proceeds from issuance of debt | ||||
| Issuance costs for Common Stock, pre-funded warrants, and Common Stock warrants | ||||
| Debt repayment | ||||
| Net cash provided by financing activities | ||||
| Net increase (decrease) in cash and cash equivalents | ||||
| Cash and cash equivalents at the beginning of the period | ||||
| Cash and cash equivalents at the end of the period | ||||
| Supplemental disclosure of cash flow information: | ||||
| Cash paid for interest, net of amounts capitalized | ||||
| Noncash investing activities: | ||||
| Forfeiture of cumulative dividends, upon conversion of all Preferred Stock | ||||
| PPP loan forgiveness | ||||
| Operating lease liabilities arising from obtaining right-of-use assets | ||||
| Operating lease liabilities arising from obtaining right-of -use assets | ||||
| Capital expenditures accrued, but not yet paid | ||||
| Purchases of property and equipment included in accounts payable | ||||
| Purchases of property and equipment included in accounts payable and other liabilities | ||||
| Reserve for credit losses | ||||
| Noncash financing activities: | ||||
| Extinguishment of restructured debt with related parties | ||||
| Issuance of Common Stock, warrants and other rights upon extinguishment of restructured debt with related parties | ||||
| Gain on extinguishment of debt with related parties | ||||
| Equity dividend to investor | ||||
Loading...