Cash Flow

Unaudited Condensed Consolidated Statements of Cash Flows for the Six months ended June 30, 2022 and 2021

v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities    
Net loss $ (163,778) $ (224,458)
Adjustments to reconcile net loss to net cash used in operating activities    
Equity-based compensation 12,668 8,637
Change in fair value of warrants 1,881 54,532
Change in fair value of derivative (3,443) 395
Depreciation expense 21,875 23,853
Amortization of debt issuance costs and debt discounts 17,335 10,505
Accretion of discount on debt securities 0 (330)
Operating lease amortization expense 3,398 2,281
Loss on extinguishment of debt 0 21,214
Loss on disposal of equipment 3,765 0
Impairment of operating right-of-use asset 0 757
Other 938 0
Changes in operating assets and liabilities    
Accounts receivable (1,595) 0
Inventory (2,638) (1,829)
Prepaid expenses and other current assets (1,779) (347)
Prepaid expenses and other noncurrent assets 968 (63)
Accounts payable (2,062) 675
Accrued expenses and other current liabilities (578) (3,379)
Accrued interest 1,820 (3,334)
Other noncurrent liabilities 0 33
Operating lease right-of-use liabilities (2,827) (2,127)
Net cash used in operating activities (114,052) (112,985)
Cash flows from investing activities    
Purchase of property, plant and equipment (27,504) (33,989)
Purchase of debt securities, available for sale 0 (30,586)
Sale and maturity of debt securities, available for sale 0 79,161
Net cash (used in)/provided by investing activities (27,504) 14,586
Cash flows from financing activities    
Proceeds from issuance of Common Stock 33,462 38,110
Payments on related party revenue bonds (535) (475)
Payment to purchase revenue bonds 0 (253,230)
Proceeds from exercise and issuance of warrants 6,616 30,050
Proceeds from equipment lease financing 0 9,536
Payments on equipment financing (7,663) (3,118)
Preferred stock and debt issuance costs (7,624) (1,119)
Payments to repurchase shares (4,527) (1,178)
Other financing activities 698 1,122
Net cash provided by/(used in) financing activities 347,298 (110,462)
Net increase/(decrease) in cash and restricted cash 205,742 (208,861)
Cash and cash equivalents and restricted cash, beginning of period 41,511 302,514
Cash and cash equivalents and restricted cash, end of period 247,253 93,653
Operating activities    
Interest paid during the period 29,247 33,786
Non-cash financing activities    
PIK dividends on Series B Convertible Perpetual Preferred Stock 5,900  
Carrying value of shareholder loan exchanged for revenue bonds payable to related parties 0 44,386
Initial fair value of warrant liability issued to satisfy shareholder loan prepayment penalty 0 6,802
Reconciliation of cash and cash equivalents and restricted cash reported in the consolidated balance sheet    
Cash and cash equivalents 234,359 83,673
Restricted cash - current 3,582 241
Restricted cash - noncurrent 9,312 9,739
Total cash, cash equivalents and restricted cash 247,253 93,653
Series A Preferred Stock    
Cash flows from financing activities    
Proceeds from issuance of Series A Preferred shares, inclusive of put option 0 21,840
Non-cash financing activities    
PIK interest 3,005 0
Series B Convertible Perpetual Preferred Stock    
Non-cash financing activities    
PIK dividends on Series B Convertible Perpetual Preferred Stock 5,927 0
Series B    
Cash flows from financing activities    
Proceeds from issuance of Series B Convertible Perpetual Preferred Stock 300,000 0
Third Party    
Cash flows from financing activities    
Proceeds from issuance of revenue bonds 16,808 8,000
Related Party    
Cash flows from financing activities    
Proceeds from issuance of revenue bonds 10,063 40,000
Proceeds from revolving credit facility and related party note payable 14,900 0
Payments on revolving credit facility and related party note payable (14,900) 0
Accounts Payable and Accrued Expenses    
Non-cash investing activities    
Additions to property, plant, and equipment 13,466 19,546
Related Party Notes Payable    
Non-cash financing activities    
PIK interest $ 0 $ 1,938

Source