Cash Flow

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

v3.25.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities      
Net loss $ (289,136) $ (101,715) $ (84,746)
Adjustments to reconcile net loss to net cash used in operating activities      
Equity-based compensation 11,653 11,829 10,840
Change in fair value of warrants 71,610 (33,824) 5,842
Depreciation expense 31,320 15,935 3,613
Amortization of debt issuance costs and debt discounts 16,618 2,534 1,004
Accretion of discount on debt securities (330) 1,554 (432)
Operating lease amortization expense 3,388 2,923 1,596
Deferred taxes (79) 650 0
Loss on extinguishment of debt 21,214 0 0
Impairment of operating right-of-use asset 757 0 0
Change in fair value of put option liability (1,894) 0 0
Changes in operating assets and liabilities      
Prepaid expenses and other current assets (3,220) (4,397) (1,906)
Prepaid expenses and other non-current assets 220 711 52
Inventory (3,295) (4,476) (265)
Accounts payable 4,777 418 85
Accrued expenses (4,375) 4,045 1,201
Accrued interest (1,136) 11,207 0
Operating right-of-use liabilities (2,918) (2,300) (2,362)
Net cash used in operating activities (144,826) (94,906) (65,478)
Cash flows from investing activities      
Purchase of property, plant, and equipment (55,584) (153,899) (287,189)
Purchase of debt securities, available for sale (30,586) (57,575) (192,388)
Sale and maturity of debt securities, available for sale 79,161 109,371 261,190
Net cash used in investing activities (7,009) (102,103) (218,387)
Cash flows from financing activities      
Payment to purchase revenue bonds (253,230) 0 0
Proceeds from issuance of revenue bonds to related parties 40,000 0 0
Proceeds from issuance of revenue bonds 8,000 0 0
Proceeds from issuance of common stock 38,203 0 206,071
Proceeds from issuance of warrants 30,050 0 43,929
Proceeds from issuance of preferred shares, inclusive of put option 21,840 0 0
Proceeds from other borrowings 5,191 0 0
Proceeds from convertible note offering 0 225,000 0
Proceeds from related party note payable 0 38,000 0
Proceeds from equipment lease financing 12,932 22,101 0
Convertible note payable issuance costs 0 (6,498) 0
Payments to repurchase shares (1,618) (1,370) (1,639)
Common stock issuance costs 0 0 (775)
Payments on equipment financing (5,501) (592) 0
Payments on related party revenue bonds (980) 0 0
Other payments for financing activities (2,936) (91) (56)
Net cash (used in) provided by financing activities (109,168) 272,000 247,530
Net (decrease) increase in cash and restricted cash (261,003) 74,991 (36,335)
Cash and restricted cash, beginning of period 302,514 227,523 263,858
Cash and restricted cash, end of period 41,511 302,514 227,523
Operating activities      
Interest paid during the period, net of capitalized interest 42,353 13,862 1,300
Non-cash investing activities      
Additions to property, plant, and equipment in accrued expenses 33,286 21,947 26,386
Additions to property, plant, and equipment in accounts payable 699 1,592 817
Additions to property, plant, and equipment in accrued interest 0 0 1,424
Non-cash financing activities      
Initial fair value of warrant liability issued to satisfy shareholder loan prepayment penalty 6,802 0 0
Carrying value of warrant liability issued to satisfy shareholder loan prepayment penalty 44,386 0 0
Reconciliation of cash, cash equivalents reported in the consolidated balance sheet      
Cash and cash equivalents 15,683 73,411 63,892
Restricted cash and cash equivalents - current 16,656 25,692 68,850
Restricted cash and cash equivalents - non-current 9,172 203,411 94,781
Total cash, cash equivalents and restricted cash 41,511 302,514 227,523
Related Party      
Cash flows from financing activities      
Debt issuance costs 0 (2,100) 0
Non-cash financing activities      
PIK interest on related party note payable 1,938 3,125 0
Nonrelated Party      
Cash flows from financing activities      
Debt issuance costs $ (1,119) $ (2,450) $ 0

Source