| | | | | | | | | | | | |
| | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | |
| | | | | | | | | | | | |
| | $ | (35,336 | ) | | $ | (9,844 | ) | | $ | (42,301 | ) |
Adjustments to reconcile net loss to net cash used in operating activities | | | | | | | | | | | | |
Non-cash in-process research and development charge | | | — | | | | — | | | | 35,286 | |
Gain on deconsolidation of VericiDx | | | (46 | ) | | | — | | | | — | |
Depreciation and amortization | | | 282 | | | | 70 | | | | 31 | |
| | | 2,663 | | | | 1,159 | | | | 525 | |
| | | (255 | ) | | | — | | | | — | |
Realized gain on short-term investments | | | (18 | ) | | | (128 | ) | | | (24 | ) |
Equity losses in affiliate, including related impairments | | | 2,112 | | | | 63 | | | | — | |
Reversal of Kantaro Liability | | | | ) | | | | | | | | |
Fair value adjustment to VericiDx investment | | | (6,483 | ) | | | — | | | | — | |
Unrealized foreign exchange loss (gain) | | | 5,539 | | | | (213 | ) | | | — | |
Changes in operating assets and liabilities: | | | | | | | — | | | | | |
| | | (594 | ) | | | — | | | | — | |
Prepaid expenses and other current assets | | | (710 | ) | | | (325 | ) | | | (197 | ) |
| | | 17 | | | | (18 | ) | | | — | |
| | | 782 | | | | 355 | | | | 303 | |
Accrued expenses-related party | | | | | | | | | | | | |
Accrued expenses and other current liabilities | | | 4,353 | | | | (456 | ) | | | 221 | |
| | | | | | | | | | | | |
| | | (970 | ) | | | (185 | ) | | | — | |
| | | 53 | | | | — | | | | — | |
Net cash used in operating activities | | | (28,399 | ) | | | (9,522 | ) | | | (6,156 | ) |
Cash flows from investing activities: | | | | | | | | | | | | |
Note receivable—related party | | | (167 | ) | | | (83 | ) | | | — | |
Purchases of property and equipment | | | (773 | ) | | | (804 | ) | | | (309 | ) |
Software development costs | | | (749 | ) | | | (427 | ) | | | — | |
Purchase of short-term investments | | | — | | | | (21,260 | ) | | | (4,970 | ) |
Proceeds from short-term investments | | | 1,000 | | | | 21,400 | | | | 4,000 | |
Decrease in cash (VericiDx deconsolidation) | | | (62 | ) | | | — | | | | — | |
Acquired in-process research and development | | | — | | | | — | | | | (11,021 | ) |
Net cash used in investing activities | | | (751 | ) | | | (1,174 | ) | | | (12,300 | ) |
Cash flows from financing activities: | | | | | | | | | | | | |
Gross proceeds from the issuance of ordinary shares, net of underwriting fees | | | 79,182 | | | | — | | | | — | |
Gross proceeds from the issuance of ordinary shares | | | — | | | | 17,276 | | | | 29,111 | |
Payment of offering costs | | | (2,305 | ) | | | (1,593 | ) | | | (1,292 | ) |
Payment from related-party notes | | | — | | | | — | | | | 633 | |
Proceeds from the issuance of ordinary shares under employee share purchase plan | | | 111 | | | | — | | | | — | |
Proceeds from exercise of stock options | | | 252 | | | | — | | | | — | |
| | | 0 — | | | | 255 | | | | — | |
Repayment of related-party notes | | | — | | | | — | | | | (1,069 | ) |
Net cash provided by financing activities | | | 77,240 | | | | 15,938 | | | | 27,383 | |
| | | | | | | | | | | | |
Effect of exchange rate changes on cash | | | 3,745 | | | | (150 | ) | | | (808 | ) |
| | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | 51,835 | | | | 5,092 | | | | 8,119 | |
Cash and cash equivalents, beginning of year | | | 13,293 | | | | 8,201 | | | | 82 | |
| | | | | | | | | | | | |
Cash and cash equivalents, end of year | | | 65,128 | | | $ | 13,293 | | | | 8,201 | |
| | | | | | | | | | | | |
Supplemental disclosure of cashflow information: | | | | | | | | | | | | |
| | $ | — | | | $ | — | | | $ | 21 | |
| | | | | | | | | | | | |
Supplemental noncash investing and financing activities: | | | | | | | | | | | | |
Ordinary shares issued to acquire Joslin license | | $ | — | | | $ | — | | | $ | 24,286 | |
| | | | | | | | | | | | |
Financing costs in accounts payable and accrued expenses | | $ | — | | | $ | 1,630 | | | $ | 450 | |
| | | | | | | | | | | | |
Software development costs in accounts payable and accrued expenses | | $ | — | | | $ | 177 | | | $ | — | |
| | | | | | | | | | | | |
Purchase of property and equipment in accounts payable and accrued expenses | | $ | — | | | $ | 56 | | | $ | — | |
Reclassification of note receivable in Kantaro to Investment in Kantaro | | | | | | | | | | | | |
| | | | | | | | | | | | |
Deemed distribution of VericiDx ordinary shares | | $ | 75 | | | $ | — | | | $ | — | |
| | | | | | | | | | | | |
Conversion of VericiDx note receivable into VericiDx ordinary shares | | $ | 2,556 | | | $ | — | | | $ | — | |
| | | | | | | | | | | | |
Fair value of services exchanged for equity method investment of which services are recorded as the payable to | | $ | — | | | $ | 2,000 | | | $ | — | |
| | | | | | | | | | | | |