|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
6 months to Dec 31, 2021
|
|
|---|---|---|---|---|
| Formation and operating costs | ||||
| OPERATING EXPENSES: | ||||
| Research and development | ||||
| General and administrative | ||||
| Total operating expenses | ||||
| OPERATING LOSS | ||||
| OTHER INCOME (EXPENSE): | ||||
| Interest income from Trust Account | ||||
| Interest expense | ||||
| Change in fair value of 2023 Convertible Note, SPA Warrant and the Ayrton Note Purchase Option | ||||
| Loss in connection with the Share Consideration shares | ||||
| Loss in connection with Backstop Put Option Liability and Fixed Maturity Consideration | ||||
| Fair value of warrant issuances | ||||
| Fair value of non-cash stock issuances | ||||
| Transaction costs | ||||
| Loss on extinguishment of debt | ||||
| Loss on exchange of notes | ||||
| Interest expense, including amortization of debt issuance costs | ||||
| Net loss attributable to equity interest in Virion | ||||
| Change in fair value of Virion Contribution Liability | ||||
| Fair value of stock obligations | ||||
| Other | ||||
| Total other income (expense) | ||||
| NET LOSS | ||||
| Weighted average shares outstanding, basic | ||||
| Common Class A | ||||
| Common Class B | ||||
| Total weighted average shares outstanding, basic | ||||
| Weighted average shares outstanding, diluted | ||||
| Net loss per share, basic | ||||
| Common Class A | ||||
| Common Class B | ||||
| Total net loss per share, basic | ||||
| Net loss per share, diluted | ||||
Loading...