XML 29 R22.htm IDEA: XBRL DOCUMENT
v3.25.3

Net Loss Per Share | 9 Months Ended
--- | ---
Sep. 30, 2025
Earnings Per Share [Abstract] |
Net Loss Per Share | 14. Net Loss Per Share Basic net loss per share is computed by dividing net loss attributable to common stockholders by the weighted average number of common shares outstanding during each period. Diluted net loss per share is computed by dividing net loss attributable to common stockholders by the weighted average number of fully dilutive common shares outstanding for the period using the treasury-stock method, the if-converted method, or two-class method for participating securities, whichever is more dilutive. Potentially dilutive shares are comprised of common stock warrants, restricted stock units, convertible notes and stock options. For the three and nine months ended September 30, 2025 and 2024, there was no difference in the number of shares used to calculate basic and diluted shares outstanding due to the Company’s net loss and potentially dilutive shares being anti-dilutive. The Company has determined that all series of Preferred Stock are participating securities under the two-class method, however, holders of the Preferred Stock are not required to fund losses. Dividends have been accreted for the Company’s outstanding shares of Series C, Series D-1 and Series D-3 Preferred Stock (refer to Note 11. Stockholders’ Equity (Deficit) and Redeemable Convertible Preferred Stock for further detail). The following table summarizes the computation of basic and diluted net loss per share attributable to common stockholders of the Company for the three months ended September 30, 2025 and 2024, and the nine months ended September 30, 2025 and 2024:
|  | For the Three Months Ended September 30, |  |  | For the Nine Months Ended September 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Numerator: |  |  |  |  |  |  |  |  |  |  |  |
Consolidated net loss |  | $ | (133,412 | ) |  | $ | (40,790 | ) |  | $ | (257,283 | ) |  | $ | (147,014 | )
Less: Accretion of dividends of Series C Preferred Stock |  |  | 2,298 |  |  |  | 5,354 |  |  |  | 13,240 |  |  |  | 15,869 |
Less: Accretion of dividends of Series D-1 Preferred Stock |  |  | 4,524 |  |  |  | — |  |  |  | 21,989 |  |  |  | — |
Less: Accretion of dividends of Series D-3 Preferred Stock |  |  | 128 |  |  |  | — |  |  |  | 394 |  |  |  | — |
Net loss available to common stockholders |  | $ | (140,362 | ) |  | $ | (46,144 | ) |  | $ | (292,906 | ) |  | $ | (162,883 | )
Denominator: |  |  |  |  |  |  |  |  |  |  |  |
Weighted average common shares outstanding – basic and diluted |  |  | 93,849 |  |  |  | 12,924 |  |  |  | 40,389 |  |  |  | 12,728 |
Net loss per share attributable to common stockholders – basic and diluted |  | $ | (1.50 | ) |  | $ | (3.57 | ) |  | $ | (7.25 | ) |  | $ | (12.80 | )
A summary of the total number of securities excluded from diluted net loss per share that could be potentially dilutive in the future is as follows:
|  | September 30, 2025 |  |  | September 30, 2024 |
Convertible Series Seed Preferred Stock |  |  | — |  |  |  | 2,023 |
Convertible Series Seed-1 Preferred Stock |  |  | — |  |  |  | 3,273 |
Convertible Series A Preferred Stock |  |  | — |  |  |  | 6,005 |
Convertible Series B Preferred Stock |  |  | — |  |  |  | 5,869 |
Convertible Series C Preferred Stock |  |  | — |  |  |  | 11,159 |
Convertible Series M Preferred Stock |  |  | — |  |  |  | 2,812 |
Series J Warrants |  |  | 646 |  |  |  | 646 |
Stock options |  |  | 15,500 |  |  |  | 14,125 |
Restricted stock units |  |  | 2,959 |  |  |  | — |
Total |  |  | 19,105 |  |  |  | 45,912 |

X
- References No definition available. + Details
Name: | us-gaap_EarningsPerShareAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for earnings per share. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/260/tableOfContent Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-2 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-3 + Details
Name: | us-gaap_EarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration