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