XML 29 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities        
Net loss $ (5,064,000) $ (4,481,000) $ (9,230,000) $ (10,281,000)
Non-cash interest expense 2,519,000 2,161,000 4,424,000 4,283,000
Gain on change in fair value of related party convertible debt 118,000 11,000 311,000 22,000
Loss on disposition of property and equipment, net 2,000 2,000
Stock-based compensation expenses 82,000 11,000 21,000 33,000
Adjustments to reconcile net loss to net cash used in operating activities:        
Non-cash interest expense 2,519,000 2,161,000 4,424,000 4,283,000
Gain on change in fair value of related party convertible debt 118,000 11,000 311,000 22,000
Loss on disposition of property and equipment, net 2,000 2,000
Stock-based compensation expenses 82,000 11,000 21,000 33,000
Changes in assets and liabilities:        
Other receivables 44,000 45,000 (45,000)
Prepaid expenses and other current assets (140,000) (110,000) 77,000 (64,000)
Other non-current assets 1,000 (1,000) (25,000) (1,000)
Accounts payable 1,027,000 513,000 645,000 533,000
Accrued liabilities 331,000 842,000 1,664,000 1,118,000
Net cash used in operating activities (1,126,000) (1,008,000) (2,066,000) (4,402,000)
Cash flows from investing activities        
Property and equipment, net     (2,000)
Net cash provided by investing activities     (2,000)
Cash flows from financing activities        
Proceeds from issuance of senior notes 1,450,000 1,120,000 3,210,000 3,235,000
Proceeds from issuance of convertible loan 16,000 16,000 1,600,000
Proceeds from issuance of promissory notes     375,000
Repayment of senior notes (115,000) (150,000)
Repayment of related party promissory notes     (151,000)
Payment of deferred offering costs (476,000) (117,000) (961,000) (614,000)
Proceeds from issuance of common stock upon exercise of stock options     23,000
Net cash provided by financing activities 974,000 904,000 2,115,000 4,468,000
Net (decrease) in cash (152,000) (104,000) 49,000 64,000
Cash at the beginning of the period 191,000 142,000 142,000 78,000
Reconciliation of Cash and Restricted Cash:        
Cash, end of the period 44,000   191,000 142,000
Cash at the end of the period 39,000 38,000 191,000 142,000
Supplemental disclosure of cash flow information:        
Increase (decrease) in unpaid deferred offering costs 904,000 102,000 269,000 72,000
Supplemental disclosures of non-cash investing and financing information:        
Increase (decrease) in unpaid deferred offering costs 904,000 102,000 269,000 72,000
NorthView Acquisition Corp        
Cash flows from operating activities        
Net loss (9,316,786) (1,217,764) (8,711,619) 1,161,910
Interest income on cash held in Trust Account (95,084) (225,184) (425,416) (2,248,538)
Change in fair value of warrant liabilities 6,265,530 800,595 539,531 (701,148)
Changes in fair value of convertible promissory note 1,380,059 (126,098) 7,165,953 (177,697)
Changes in fair value of securities purchase agreement 193,878    
Adjustments to reconcile net loss to net cash used in operating activities:        
Interest income on cash held in Trust Account (95,084) (225,184) (425,416) (2,248,538)
Change in fair value of warrant liabilities 6,265,530 800,595 539,531 (701,148)
Changes in fair value of convertible promissory note 1,380,059 (126,098) 7,165,953 (177,697)
Changes in fair value of securities purchase agreement 193,878    
Changes in assets and liabilities:        
Prepaid expenses and other current assets 14,166 (33,750) (7,416) 311,468
Accounts payable 1,060,055 255,717 235,369 634
Prepaid income taxes 20,988 (66,525) (30,492)
Prepaid franchise taxes (15,600)    
Income tax payable (49,061) (49,061) (413,210)
Deferred tax liability (13,661) (13,661) (23,279)
Due to related party (8,820) 25,000
Net cash used in operating activities (501,614) (675,731) (1,296,812) (2,064,860)
Cash flows from investing activities        
Payment of extension fee into Trust Account (99,285) (235,733) (485,350) (438,360)
Cash withdrawn from Trust Account in connection with redemption 6,510,830 2,653,439 3,248,878 184,845,836
Reimbursement of franchise and income taxes from Trust Account 78,813 204,460 204,459 1,192,438
Net cash provided by investing activities 6,490,358 2,622,166 2,967,987 185,599,914
Cash flows from financing activities        
Proceeds from issuance of convertible loan 708,981 797,981 1,121,815
Advance from Profusa 507,633 791,407
Redemption of common stock (6,510,830) (2,653,439) (3,248,878) (184,845,836)
Net cash provided by financing activities (6,003,197) (1,944,458) (1,659,490) (183,724,021)
Net (decrease) in cash (14,453) 1,977 11,685 (188,967)
Cash at the beginning of the period 16,204 4,519 4,519 193,486
Reconciliation of Cash and Restricted Cash:        
Cash, end of the period 6,496 16,204  
Restricted cash – end of the period 1,751
Cash at the end of the period 1,751 6,496 16,204 4,519
Supplemental disclosure of cash flow information:        
Redemption payments due to redeeming stockholders 661,012    
Restricted cash – beginning of the period  
Income taxes paid 750 173,727 173,727 912,437
Excise tax payable attributable to redemption of common stock 71,718 10,884 16,838 1,864,106
Accretion of common stock to redemption value 164,969 387,062 768,980 2,137,638
Reclassification of common stock subject to redemption to common stock to be redeemed     1,565,078
Supplemental disclosures of non-cash investing and financing information:        
Income taxes paid 750 173,727 173,727 912,437
Excise tax payable attributable to redemption of common stock 71,718 10,884 16,838 1,864,106
Accretion of common stock to redemption value $ 164,969 $ 387,062 768,980 2,137,638
Reclassification of common stock subject to redemption to common stock to be redeemed     $ 1,565,078