v3.24.3
Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities    
Net loss $ (15,204) $ (22,746)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 15 6
Stock-based compensation expense 1,768 1,217
Change in fair value of warrant liability (6,756) 8,697
Amortization of operating lease right of use asset 279 196
Changes in assets and liabilities:    
Prepaid expense and other current assets (1,677) (1,884)
Accounts payable and accrued liabilities (181) 849
Operating lease liability (271) (179)
Net cash used in operating activities (22,027) (13,844)
Cash flows from investing activities    
Purchases of property, plant, and equipment (50) (12)
Net cash used in investing activities (50) (12)
Cash flows from financing activities    
Payments on financed insurance policies (368) (291)
Issuance costs related to issuance of Series B-1 preferred stock (3,813)
Proceeds from issuance of Series B-1 preferred stock 50,000
Issuance costs related to issuance of Series A-1 preferred stock and warrants (2,153)
Proceeds from issuance of Series A-1 preferred stock and warrants 30,190
Dividends on preferred stock (1,095)
Net cash provided by financing activities 44,723 27,746
Net increase in cash and cash equivalents 22,646 13,890
Cash and cash equivalents at the beginning of the period 9,701 455
Cash and cash equivalents at the end of the period 32,347 14,345
Supplemental cash flow information    
Accrued dividends on preferred stock 867
Fair value of warrants issued in connection with the issuance of preferred stock 2,831
Issuance of Series A-2 preferred stock and common stock upon conversion of Series A-1 preferred stock 26,274
Issuance of Series B-2 preferred stock and common stock upon conversion of Series B-1 preferred stock 46,187
Deferred insurance charges included in prepaid expenses and other current assets 397
Deferred preclinical and other charges included in prepaid expenses and other current assets 19 293
Cash paid for interest 51
Cash paid for income taxes

Source