v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities    
Net (loss) income $ 17,020 $ 122,052
Adjustments to reconcile net income to net cash used in operating activities:    
Depreciation and amortization 44 3
Foreign exchange transaction (gain) loss (2,207) 517
Share of gain from equity method investments (21,783) (2,874)
Credit loss expense ($0 and $12 related party for the six months ended June 30, 2025 and 2024, respectively) 0 12
Change in fair value of earnouts 0 (131,621)
Change in fair value of warrants (2,886) 2,391
Share based compensation expense 848 699
Loss on sale of equipment 0 2
Changes in assets and liabilities:    
Accounts receivable ($1,096 and $586 related party for the six months ended June 30, 2025 and 2024, respectively) 392 627
Contract assets (147) 0
Deferred transaction costs 588 0
Other current assets 92 (18)
Other non-current assets (4) (41)
Accounts payable ($(1,075) and $308 related party for the six months ended June 30, 2025 and 2024 respectively) 506 (22)
Accrued expenses and other current liabilities ($227 and $57 related party for the six months ended June 30, 2025 and 2024 respectively) 545 1,888
Operating lease assets and liabilities 33 0
Net cash used in operating activities (6,959) (6,385)
Cash flows from investing activities    
Purchase of property and equipment (92) (5)
Proceeds from sale of equipment 2 0
Distribution from equity method investment PDP 26,955 0
OES Acquisition (1,632) 0
Net cash provided by (used) in investing activities 25,233 (5)
Cash flows from financing activities    
Short-term advances ($1,500 and $0 related party for the six months ended June 30, 2025 and 2024, respectively) 8,033 0
Short-term advances from affiliates ($0 and $796 related party for the six months ended June 30, 2025 and 2024, respectively) 0 796
Proceeds from debt – related party 0 7,221
Proceeds from debt - third party 0 1,250
Repayment of debt – related party 0 (1,757)
Repayment of debt – third party (986) (858)
Proceeds from related party credit facilities 1,769 5,600
Repayment of related party credit facilities (1,866) (5,392)
Proceeds from exercised warrants 0 111
Proceeds from RSUs issued to affiliates 403 426
Settlement of RSUs (422) 0
Net cash provided by financing activities 6,931 7,397
Net increase in cash and cash equivalents 25,205 1,007
Foreign exchange impact on cash 34 (15)
Cash and cash equivalents at beginning of period 825 672
Cash and cash equivalents at end of period 26,064 1,664
Supplemental disclosures:    
Cash paid for interest 991 280
Non-cash activities:    
Conversion of warrants to common shares, Class A 1,825 7,137
Conversion of Class B Common Stock to Class A Common Stock 19 14,733
Release of earnout Common shares from escrow $ 0 $ 66,255