XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity (Deficit) - USD ($)
Ordinary Shares
Class A
Ordinary Shares
Class B
Treasury Share Reserve
Additional Paid -in-Capital
Accumulated Deficit
Accumulated Other Comprehensive Loss
Total Shareholders' (Deficit) Equity
Noncontrolling Interest
Total
Balance at Dec. 31, 2023 $ 1,371 $ (1,755,908,980) $ (6,859,801) $ (1,762,767,410) $ 660,221 $ (1,762,107,189)
Balance (in Shares) at Dec. 31, 2023 137,077,382              
Balance (in Shares) at Dec. 31, 2023     (6,454,199)            
Issuances of vested restricted stock awards $ 5 (5)
Issuances of vested restricted stock awards (in Shares) 496,219   496,219            
Options exercised $ 4 48,696 48,700 48,700
Options exercised (in Shares) 436,074   436,074            
Share-based compensation 12,136,815 12,136,815 12,136,815
Net loss attributable to the Company (12,430,245) (12,430,245) (12,430,245)
Net loss attributable to noncontrolling interest (121,820) (121,820)
Preferred shares redemption value increase (12,185,506) (1,075,522,307) (1,087,707,813) (1,087,707,813)
Foreign currency translation adjustment, net of $0 income taxes (2,762,299) (2,762,299) (10,435) (2,772,734)
Balance at Mar. 31, 2024 $ 1,380 (2,843,861,532) (9,622,100) (2,853,482,252) 527,966 (2,852,954,286)
Balance (in Shares) at Mar. 31, 2024 138,009,675              
Balance (in Shares) at Mar. 31, 2024     (5,521,906)            
Balance at Dec. 31, 2023 $ 1,371 (1,755,908,980) (6,859,801) (1,762,767,410) 660,221 (1,762,107,189)
Balance (in Shares) at Dec. 31, 2023 137,077,382              
Balance (in Shares) at Dec. 31, 2023     (6,454,199)            
Net loss attributable to the Company                 (24,005,787)
Net loss attributable to noncontrolling interest                 (226,420)
Foreign currency translation adjustment, net of $0 income taxes                 (4,046,056)
Balance at Jun. 30, 2024 $ 1,393 (2,858,059,280) (10,892,984) (2,868,950,871) 420,928 (2,868,529,943)
Balance (in Shares) at Jun. 30, 2024 139,305,125              
Balance (in Shares) at Jun. 30, 2024     (4,226,456)            
Balance at Mar. 31, 2024 $ 1,380 (2,843,861,532) (9,622,100) (2,853,482,252) 527,966 (2,852,954,286)
Balance (in Shares) at Mar. 31, 2024 138,009,675              
Balance (in Shares) at Mar. 31, 2024     (5,521,906)            
Issuances of vested restricted stock awards $ 13 (13)
Issuances of vested restricted stock awards (in Shares) 1,295,450 1,295,450            
Share-based compensation 8,474,119 8,474,119 8,474,119
Net loss attributable to the Company (11,575,542) (11,575,542) (11,575,542)
Net loss attributable to noncontrolling interest (104,600) (104,600)
Preferred shares redemption value increase (8,474,106) (2,622,206) (11,096,312) (11,096,312)
Foreign currency translation adjustment, net of $0 income taxes (1,270,884) (1,270,884) (2,438) (1,273,322)
Balance at Jun. 30, 2024 $ 1,393 (2,858,059,280) (10,892,984) (2,868,950,871) 420,928 (2,868,529,943)
Balance (in Shares) at Jun. 30, 2024 139,305,125              
Balance (in Shares) at Jun. 30, 2024     (4,226,456)            
Balance at Dec. 31, 2024 $ 1,393 (2,241,054,086) (15,195,946) (2,256,248,639) 1,273,088 $ (2,254,975,551)
Balance (in Shares) at Dec. 31, 2024 139,307,224              
Balance (in Shares) at Dec. 31, 2024     (4,224,356)           4,224,356
Share-based compensation 8,069,045 8,069,045 $ 8,069,045
Net loss attributable to the Company 13,085,807 13,085,807 13,085,807
Net loss attributable to noncontrolling interest (146,720) (146,720)
Preferred shares redemption value increase (8,069,045) (13,633,692) (21,702,737) (21,702,737)
Foreign currency translation adjustment, net of $0 income taxes 1,769,776 1,769,776 (28,127) 1,741,649
Balance at Mar. 31, 2025 $ 1,393 (2,241,601,971) (13,426,170) (2,255,026,748) 1,098,241 (2,253,928,507)
Balance (in Shares) at Mar. 31, 2025 139,307,224              
Balance (in Shares) at Mar. 31, 2025     (4,224,356)            
Balance at Dec. 31, 2024 $ 1,393 (2,241,054,086) (15,195,946) (2,256,248,639) 1,273,088 $ (2,254,975,551)
Balance (in Shares) at Dec. 31, 2024 139,307,224              
Balance (in Shares) at Dec. 31, 2024     (4,224,356)           4,224,356
Net loss attributable to the Company                 $ (15,188,220)
Net loss attributable to noncontrolling interest                 (257,639)
Foreign currency translation adjustment, net of $0 income taxes                 10,954,020
Balance at Jun. 30, 2025 $ 4,012 $ 830 2,987,559,282 (2,231,782,461) (4,226,213) 751,555,450 999,736 $ 752,555,186
Balance (in Shares) at Jun. 30, 2025 401,072,472 82,988,016              
Balance (in Shares) at Jun. 30, 2025     (527,147)           527,147
Balance at Mar. 31, 2025 $ 1,393 (2,241,601,971) (13,426,170) (2,255,026,748) 1,098,241 $ (2,253,928,507)
Balance (in Shares) at Mar. 31, 2025 139,307,224              
Balance (in Shares) at Mar. 31, 2025     (4,224,356)            
Issuances of vested restricted stock awards $ 37 (37)
Issuances of vested restricted stock awards (in Shares) 3,697,209   3,697,209            
Conversion of preferred shares to ordinary shares $ 2,694 2,745,355,239 2,745,357,933 2,745,357,933
Conversion of preferred shares to ordinary shares (in Shares) 269,381,830                
Redesignation of ordinary shares $ (830) $ 830
Redesignation of ordinary shares (in Shares) (82,988,016) 82,988,016              
Issuance of ordinary shares to SKGR shareholders $ 59 (59)
Issuance of ordinary shares to SKGR shareholders (in Shares) 5,852,239                
Issuance of ordinary shares to settle accounts payable $ 1 1,442,999 1,443,000 1,443,000
Issuance of ordinary shares to settle accounts payable (in Shares) 100,000                
Private warrants exercised $ 18 (18)
Private warrants exercised (in Shares) 1,777,844                
Incentive warrants exercised $ 205 204,539,245 204,539,450 204,539,450
Incentive warrants exercised (in Shares) 20,453,945                
Public warrants exercised $ 8 9,252,938 9,252,946 9,252,946
Public warrants exercised (in Shares) 804,604                
Repurchase of preferred shares 38,093,537 38,093,537 38,093,537
Issuance of incentive shares to preferred shareholders $ 427 (427)
Issuance of incentive shares to preferred shareholders (in Shares) 42,685,593                
Share-based compensation 26,969,402 26,969,402 26,969,402
Net loss attributable to the Company (28,274,027) (28,274,027) (28,274,027)
Net loss attributable to noncontrolling interest (110,919) (110,919)
Foreign currency translation adjustment, net of $0 income taxes 9,199,957 9,199,957 12,414 9,212,371
Balance at Jun. 30, 2025 $ 4,012 $ 830 $ 2,987,559,282 $ (2,231,782,461) $ (4,226,213) $ 751,555,450 $ 999,736 $ 752,555,186
Balance (in Shares) at Jun. 30, 2025 401,072,472 82,988,016              
Balance (in Shares) at Jun. 30, 2025     (527,147)           527,147