XML 50 R6.htm IDEA: XBRL DOCUMENT v3.25.2
STATEMENTS OF CASH FLOWS - PREDECESSOR MILLROSE BUSINESS [Member] - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows used in operating activities    
Loss $ (246,221) $ (209,792)
Adjustments to reconcile loss to net cash used in operating activities    
Stock-based compensation 14,937 10,093
Amortization of discount (13)  
Changes in assets and liabilities    
Inventories (716,073) (641,864)
Accounts payable and accrued expenses 30,176 (23,557)
Net cash used in operating activities (917,194) (865,120)
Cash flows from financing activities    
Principal payments on debt (13,501) (18,687)
Net transfers to Predecessor 930,695 883,807
Net cash from financing activities 917,194 865,120
Change in cash 0 0
Cash, beginning of year 0 0
Cash, end of year 0 0
Supplemental disclosure of non-cash financing activities    
Reduction of debt for inventories financed by sellers (13,905)  
Purchases of inventories financed by sellers $ 19,000 $ 13,500