|
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
10 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net loss | |||||
| Net loss before noncontrolling interest | |||||
| Adjustments to reconcile net loss before noncontrolling interest to net cash flows used in operating activities: | |||||
| Depreciation and amortization | |||||
| Equity-based compensation | |||||
| Gain on marketable securities, net | |||||
| Gain on lease disposition | |||||
| Impairment charges | |||||
| Loss on disposal of equipment | |||||
| Changes in operating assets and liabilities | |||||
| Interest receivable | |||||
| Prepaid and other assets | |||||
| Accounts payable and accrued expenses | |||||
| Income taxes payable | |||||
| Net cash flows used in operating activities | |||||
| Cash flows from investing activities | |||||
| Proceeds from sale of equipment | |||||
| Net cash from SCS | |||||
| Proceeds from sale of facility | |||||
| Purchases of marketable securities | |||||
| Sales and maturities of marketable securities | |||||
| Purchase of equipment and facility expansion | |||||
| Net cash flows provided by (used in) investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from sales of Class A ordinary shares, net of offering costs | |||||
| Proceeds from Business Combination, including PIPE financing, net of associated costs of $37,856 | |||||
| Payments on finance leases | |||||
| Borrowings under related party notes payable | |||||
| Exercise of stock options | |||||
| Repurchase of Class A common stock Amount | |||||
| Repayment of related party notes payable | |||||
| Net cash contribution | |||||
| Net cash flows provided by (used in) financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Cash paid during the period for income taxes, net of refunds | |||||
| Supplemental disclosure of non-cash investing and financing activities: | |||||
| Right of use assets obtained in exchange for lease obligations | |||||
| Exchange of Class B ordinary shares | |||||
| Impact of equity transactions and compensation on redeemable noncontrolling interest | |||||
| Change in redemption value of noncontrolling interest | |||||
| Equipment and facility expansion included in accounts payable and accrued expenses | |||||
Loading...