XML 24 R14.htm IDEA: XBRL DOCUMENT

Convertible Redeemable Preferred Shares

6 Months Ended

Jun. 30, 2025

Convertible Redeemable Preferred Shares [Abstract]

NOTE 7 — CONVERTIBLE REDEEMABLE PREFERRED SHARES

We had various series of convertible redeemable preferred shares (collectively, “Preferred Shares”) authorized and outstanding prior to April 10, 2025, the closing date of the business combination transaction with SKGR, as further discussed in Note 5 – Recapitalization Transaction. After the closing of the business combination transaction, we no longer have authorized and outstanding convertible redeemable preferred shares due to (i) the Company repurchasing a portion of Series D preferred shares from certain preferred shareholders prior to closing (the “Preferred Share Repurchase”), (ii) all remaining outstanding Preferred Shares after the Preferred Share Repurchase were automatically converted into Class A ordinary shares in connection with the business combination agreement, and (iii) contemporaneously with the closing we amended and restated our articles of association to remove preferred shares as an authorized share capital of the Company.

The table below presents our various series convertible redeemable preferred shares that were authorized and outstanding as of December 31, 2024.

December 31, 2024
Series	Authorized		Issued and Outstanding
A-1		16,518,502		15,181,000
A-2		14,244,000		14,244,000
A-3		3,536,099		2,828,899
B-1		13,111,999		13,111,999
B-2		9,090,900		9,090,900
B-3		2,100,000		2,100,000
C-1		13,684,800		13,684,800
D		15,000,000		12,963,577
		87,286,300		83,205,175

Preferred Share Repurchase

On April 10, 2025, immediately prior to the Company’s Preferred Shares converting in accordance with the business combination agreement, the Company repurchased 3,017,119 Series D Preferred Shares, with a carrying amount of $138,093,537, from certain preferred shareholders in exchange for promissory notes with an aggregate principal balance of $100,000,000. The difference between the carrying value of the repurchased shares and the aggregate principal balance issued as consideration was $38,093,537, which was recorded as a decrease to the net loss attributable to the Company in determining the net loss attributable to ordinary shareholders for purposes of calculating earnings per share for the three and six months ended June 30, 2025.

Conversion of Preferred Shares

On April 10, 2025, after the Preferred Share Repurchase, all remaining Preferred Shares converted into 269,381,830 Class A ordinary shares. The carrying value of the Preferred Shares at the date of conversion was $2,745,357,933 and was reclassified from mezzanine equity to additional paid-in-capital.

The following table presents the activity of our various series of convertible redeemable preferred shares for the three and six months ended June 30, 2025.

	Series A-1 Preferred Shares						Series A-2 Preferred Shares						Series A-3 Preferred Shares						Series B-1 Preferred Shares
	Shares			Amount			Shares			Amount			Shares			Amount			Shares			Amount

Beginning balances as of December 31, 2024		15,181,000		$	485,488,380			14,244,000		$	456,377,760			2,828,899		$	90,666,213			13,111,999		$	423,255,328
Preferred Shares redemption value accretion		–			5,920,590			–			5,127,840			–			1,018,404			–			3,146,879
Ending balances as of March 31, 2025		15,181,000			491,408,970			14,244,000			461,505,600			2,828,899			91,684,617			13,111,999			426,402,207
Repurchase of preferred shares		–			–			–			–			–			–			–			–
Conversion of preferred shares to ordinary shares		(15,181,000	)		(491,408,970	)		(14,244,000	)		(461,505,600	)		(2,828,899	)		(91,684,617	)		(13,111,999	)		(426,402,207	)
Ending balances as of June 30, 2025		–		$	–			–		$	–			–		$	–			–		$	–

	Series B-2 Preferred Shares						Series B-3 Preferred Shares						Series C Preferred Shares						Series D Preferred Shares						Total Preferred Shares
	Shares			Amount			Shares			Amount			Shares			Amount			Shares			Amount			Shares			Amount

Beginning balances as of December 31, 2024		9,090,900		$	295,908,795			2,100,000		$	68,775,000			13,684,800		$	458,577,648			12,963,577		$	582,699,609			83,205,175		$	2,861,748,733
Preferred Shares redemption value accretion		–			909,090			–			–			–			(5,063,376	)		–			10,643,310			–			21,702,737
Ending balances as of March 31, 2025		9,090,900			296,817,885			2,100,000			68,775,000			13,684,800			453,514,272			12,963,577			593,342,919			83,205,175			2,883,451,470
Repurchase of preferred shares		–			–			–			–			–			–			(3,017,119	)		(138,093,537	)		(3,017,119	)		(138,093,537	)
Conversion of preferred shares to ordinary shares		(9,090,900	)		(296,817,885	)		(2,100,000	)		(68,775,000	)		(13,684,800	)		(453,514,272	)		(9,946,458	)		(455,249,382	)		(80,188,056	)		(2,745,357,933	)
Ending balances as of June 30, 2025		–		$	–			–		$	–			–		$	–			–		$	–			–		$	–

Share Issuance

On January 10, 2024, we issued 1,215,817 shares of Series D preferred shares to an accredited investor for total proceeds of $40,297,282.

The following table presents the activity of our various series of convertible redeemable preferred shares for the three and six months ended June 30, 2024.

	Series A-1 Preferred Shares				Series A-2 Preferred Shares				Series A-3 Preferred Shares				Series B-1 Preferred Shares
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount

Beginning balances as of December 31, 2023		15,181,000	$	352,502,820		14,244,000	$	334,164,240		2,828,899	$	66,479,127		13,111,999	$	318,883,816
Issuance of Preferred Shares		–		–		–		–		–		–		–		–
Preferred Shares redemption value accretion		–		228,170,430		–		212,805,360		–		42,207,173		–		191,566,305
Ending balances as of March 31, 2024		15,181,000		580,673,250		14,244,000		546,969,600		2,828,899		108,686,300		13,111,999		510,450,121
Preferred Shares redemption value accretion		–		910,860		–		712,200		–		169,734		–		786,720
Ending balances as of June 30, 2024		15,181,000	$	581,584,110		14,244,000	$	547,681,800		2,828,899	$	108,856,034		13,111,999	$	511,236,841

	Series B-2 Preferred Shares				Series B-3 Preferred Shares				Series C Preferred Shares				Series D Preferred Shares				Total Preferred Shares
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount

Beginning balances as of December 31, 2023		9,090,900	$	230,272,497		2,100,000	$	55,965,000		13,684,800	$	395,627,568		11,747,760	$	572,468,345		81,989,358	$	2,326,363,413
Issuance of Preferred Shares		–		–		–		–		–		–		1,215,817		40,297,282		1,215,817		40,297,282
Preferred Shares redemption value accretion		–		129,272,598		–		28,959,000		–		176,533,920		–		78,193,027		–		1,087,707,813
Ending balances as of March 31, 2024		9,090,900		359,545,095		2,100,000		84,924,000		13,684,800		572,161,488		12,963,577		690,958,654		83,205,175		3,454,368,508
Preferred Shares redemption value accretion		–		4,545,450		–		147,000		–		1,231,632		–		2,592,716		–		11,096,312
Ending balances as of June 30, 2024		9,090,900	$	364,090,545		2,100,000	$	85,071,000		13,684,800	$	573,393,120		12,963,577	$	693,551,370		83,205,175	$	3,465,464,820

The major rights of our Preferred Shares, prior to their conversion, were as follows:

Voting Rights

Each holder of our Preferred Shares was entitled to the number of votes as the number of Class A ordinary shares into which each holder’s preferred shares were convertible. Preferred shareholders and ordinary shareholders vote on all matters as a single class.

Dividend Rights

In the event our board declared a dividend, our Preferred Shares were entitled to receive a non-cumulative dividend of 8% per annum based on their respective original issue price prior to any ordinary share receiving a dividend. If the declared dividend was sufficient to cover the 8% minimum dividend, then the Preferred Shares would have participated in the remaining dividend amount on an as-converted basis with the ordinary shares. No dividends had been declared or paid on our ordinary shares prior to the conversion of our Preferred Shares in connection with the business combination transaction.

Conversion Rights

Our Preferred Shares had an optional conversion feature and an automatic conversion feature. Upon a conversion, the Preferred Shares were convertible into Class A ordinary shares. The conversion ratio for our Preferred Shares was 1 for 3.3593 and may change due to standard antidilutive adjustments. Preferred shareholders had the right to convert their preferred share holdings at any time in whole or in part. Our Preferred Shares were to automatically convert in the event of a public offering or an alternative listing, including through merger with an existing listed company or a special-purpose acquisition company. Our Series C preferred shares were to automatically convert in the event holders of more than 50% of such shares elected to convert their shares. Our Series D preferred shares were to automatically convert in the event holders of more than 66% of such shares elected to convert their shares.

Redemption Rights

In the event an automatic conversion or liquidation event had not occurred, our Preferred Shares become redeemable at the option of the holder on the earlier of June 10, 2026, or the date in which the principal business cannot be continued due to certain adverse circumstances (e.g., material integrity problems or fraud of our cofounders, loss of our business qualification, licenses, permits, etc.). The redemption amount payable to the holders would be determined as the higher of a 10% per annum return from the preferred shares original issuance date through the date of redemption or the fair market value on the redemption date. No event had occurred which would allow holders of our Preferred Shares to exercise their redemption option.

The following presents the aggregate and per share redemption value of each preferred share series as of December 31, 2024:

As of December 31, 2024
Series	Total		Per Share
A-1	$	485,488,380	$	31.98
A-2		456,377,760	$	32.04
A-3		90,666,213	$	32.05
B-1		423,255,328	$	32.28
B-2		295,908,795	$	32.55
B-3		68,775,000	$	32.75
C-1		458,577,648	$	33.51
D		582,699,609	$	44.95
	$	2,861,748,733

Liquidation Rights

Our Preferred Shares were entitled to a liquidation preference in the event of a liquidation event. Liquidation events include the following items:

	●	Any consolidation, reorganization, merger or any other arrangement whereby our shareholders prior to such transaction do not own at least 50% of the surviving entity.

	●	A sale, lease, transfer or other disposition of all or substantially all of our assets.

	●	Exclusive licensing of all or substantially all of our intellectual property rights to a third party.

	●	Any liquidation, dissolution, or winding up of the Company, whether voluntary or involuntary.

No event occurred which would allow holders of our Preferred Shares to exercise their liquidation rights.

The following presents the liquidation preferences of our preferred shares by series as of December 31, 2024:

As of December 31, 2024
Series	Outstanding Shares		Original Issue Price		Liquidation Multiplier		Liquidation Preference
A-1		15,181,000	$	0.45		1.2	$	8,197,740
A-2		14,244,000	$	0.91		1.0		12,962,040
A-3		2,828,899	$	0.97		1.0		2,744,032
B-1		13,111,999	$	2.29		1.0		30,026,478
B-2		9,090,900	$	3.85		1.0		34,999,965
B-3		2,100,000	$	5.00		1.0		10,500,000
C		13,684,800	$	8.41		1.0		115,089,168
D		12,963,577	$	33.14		1.0		429,612,942
Aggregate liquidation preference							$	644,132,365

In an event of liquidation, the order of liquidation distribution is first Series D followed by Series C, B-3, B-2, B-1, A-3, A-2 and then A-1. If in the event of a liquidation, our assets are insufficient to distribute and satisfy a particular Series’ liquidation preference in its entirety, then the assets available for distribution will be distributed ratably in proportion to the holders of that respective preferred series’ liquidation preference.

Right of Participation

Our holders of Preferred Shares (“Participation Right Holders”) had rights of participation (“Right of Participation”) with respect to the issuance of new equity securities. The Right of Participation does not apply to the following issuances of securities:

	●	Ordinary shares issued or reserved under our Global Share Incentive Plan.

	●	Ordinary shares issued in connection with a share split, consolidation or share dividend.

	●	Ordinary shares issuable upon conversion of our Preferred Shares.

	●	Equity securities issued in connection with a public offering.

	●	Any equity securities issued in connection with the acquisition of another corporation or entity by consolidation, merger, purchase of assets, or other reorganization in which we acquire, in a single transaction or a series of related transactions, all or substantially all assets of other corporation or entity or 50% percent or more of the equity ownership or voting power of such other corporation or entity.