|
FY2025
12 months to Dec 31, 2025
|
FY2024
11 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 | |||||
| Depreciation | |||||
| Amortization of right-of-use asset - operating | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock-based compensation expense | |||||
| Net accretion of premiums and discounts on marketable securities | |||||
| Non-cash interest expense | |||||
| Non-cash lease expense | |||||
| Depreciation expense | |||||
| Changes in operating assets and liabilities: | |||||
| Other current assets | |||||
| Prepaid expenses and other current assets | |||||
| Other non-current assets | |||||
| Accrued compensation and employee benefits | |||||
| Accounts payable | |||||
| Accrued expenses and other current liabilities | |||||
| Operating lease liability | |||||
| Related party accounts payable and other current liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of property and equipment | |||||
| Purchases of marketable securities | |||||
| Proceeds from maturities of marketable securities | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of Pre-Merger Oruka Series A Preferred Stock, net of issuance costs paid | |||||
| Proceeds from issuance of notes payable to related party, net of issuance costs paid | |||||
| Proceeds from the Pre-Closing Financing, net | |||||
| Proceeds from the PIPE Financing, net | |||||
| Proceeds from the PIPE Financings, net | |||||
| Cash acquired in connection with the reverse recapitalization | |||||
| Proceeds from issuance of common stock upon exercise of stock options and employee warrants and purchases under employee stock purchase plan | |||||
| Net cash provided by financing activities | |||||
| Net increase in cash and cash equivalents | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Supplemental disclosures of non-cash operating and financing activities: | |||||
| Operating lease liability arising from obtaining operating right-of-use asset | |||||
| Assets acquired in connection with the reverse recapitalization | |||||
| Other liabilities assumed in connection with the reverse recapitalization | |||||
| Non-cash accrued interest on convertible note converted to common stock | |||||
| Non-cash exchange of Pre-Merger Oruka Series A preferred stock for Series B convertible preferred stock | |||||
| Non-cash exchange of Pre-Merger Oruka Series A Preferred Stock for Company Series B Convertible Preferred Stock | |||||
| Conversion of Series A non-voting convertible preferred stock to common stock | |||||
| Reclassification of the Paruka warrant from liability to equity | |||||
Loading...