|
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 Income Loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation expense | |||||
| Stock-based compensation expense | |||||
| Change in fair value of Contingent Earnout Liability | |||||
| Non-cash interest expense | |||||
| Change in fair value of derivatives | |||||
| Loss on disposal of property and equipment | |||||
| Loss on extinguishment of debt | |||||
| Inventory reserve | |||||
| Amortization expense | |||||
| Non-cash operating lease costs | |||||
| Amortization of SVB debt discount | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Operating lease obligation | |||||
| Deferred payroll taxes | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of property and equipment, net | |||||
| Purchase of short-term investments (certificates of deposit) | |||||
| Proceeds from maturity of short-term investments (certificates of deposit) | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from the Term Loan Facility | |||||
| Payments of transaction costs related to the Loan Agreement | |||||
| Payments of costs related to public offering | |||||
| Payments on revenue interest liability | |||||
| Settlement of the Purchase Agreement | |||||
| Proceeds from the Purchase Agreement, net of issuance costs | |||||
| Payments of transaction costs related to the Purchase Agreement | |||||
| Proceeds from the exercise of stock options | |||||
| Proceeds from the JDRF Agreement | |||||
| Payments of finance lease principal | |||||
| Principal payments on SVB loan | |||||
| Payments for debt prepayment and extinguishment costs | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash at the beginning of the period | |||||
| Cash, cash equivalents and restricted cash at the end of the period | |||||
| Supplemental disclosure: | |||||
| Cash paid for interest on SVB loan | |||||
| Supplemental disclosure of noncash activities: | |||||
| Unpaid transaction costs related to the Loan Agreement | |||||
| Increase in right-of-use assets and lease liabilities resulting from lease remeasurement | |||||
| Accrual of transaction costs associated with public offering | |||||
| Purchase of property and equipment in accounts payable and accrued expenses | |||||
| Initial fair value of contingent derivative liability related to revenue interest liability | |||||
| Debt discount from embedded contingent derivative liability | |||||
| Issuance of commitment shares pursuant to the Common Stock Purchase Agreement | |||||
Loading...