XML 88 R57.htm IDEA: XBRL DOCUMENT v3.26.1
Convertible Redeemable Preferred Shares (Tables)
12 Months Ended
Dec. 31, 2025
Convertible Redeemable Preferred Shares [Abstract]  
Schedule of Authorized and Outstanding Shares of Convertible Redeemable Preferred Shares

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

 

    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    13,684,800    13,684,800 
D    15,000,000    12,963,577 
     87,286,300    83,205,175 
Schedule of Convertible Redeemable Preferred Shares

The following table provides a breakdown of our various series of convertible redeemable preferred shares that are aggregated on our consolidated statements of financial position as well as presents the activity for the years ended December 31, 2025, 2024 and 2023.

 

   Series A-1
Preferred Shares
   Series A-2
Preferred Shares
   Series A-3
Preferred Shares
   Series B-1
Preferred Shares
   Series B-2
Preferred Shares
 
   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount 
Beginning balances as of December 31, 2022   15,181,000   $302,101,880    14,244,000   $288,156,120    2,828,899   $57,426,649    13,111,999   $281,383,499    9,090,900   $208,363,428 
Issuance of Preferred Shares       
         
        
        
        
 
Preferred Share redemption value accretion       50,400,940         46,008,120        9,052,478        37,500,317        21,909,069 
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    9,090,900    230,272,497 
Issuance of Preferred Shares       
        
        
        
        
 
Preferred Share redemption value accretion       132,985,560        122,213,520        24,187,086        104,371,512        65,636,298 
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    9,090,900   $295,908,795 
Preferred Shares redemption value accretion       5,920,590        5,127,840        1,018,404        3,146,879        909,090 
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)   (9,090,900)   (296,817,885)
Ending balances as of December 31, 2025      $
       $
       $
       $
       $
 

 

   Series B-3
Preferred Shares
   Series C
Preferred Shares
   Series D
Preferred Shares
   Total
Preferred Shares
 
   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount 
Beginning balances as of December 31, 2022   2,100,000   $50,379,000    13,684,800   $371,816,016    11,144,336   $406,656,821    81,385,934   $1,966,283,413 
Issuance of Preferred Shares       
        
    603,424    20,000,000    603,424    20,000,000 
Preferred Share redemption value accretion       5,586,000        23,811,552        145,811,524        340,080,000 
Balances as of December 31, 2023   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 Share redemption value accretion       12,810,000        62,950,080        (30,066,018)       495,088,038 
Beginning balances as of December 31, 2024   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       
        (5,063,376)       10,643,310        21,702,737 
Repurchase of preferred shares       
        
    (3,017,119)   (138,093,537)   (3,017,119)   (138,093,537)
Conversion of preferred shares to ordinary shares   (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 December 31, 2025      $
    
   $
    
   $
    
   $
 
Schedule of Aggregate Preferred Shares Series

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      
Schedule of Liquidation Preferences of Preferred Shares

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