XML 160 R41.htm IDEA: XBRL DOCUMENT v3.25.3
Stockholders' Deficit (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2025
Dec. 31, 2024
Stockholders' Equity Note [Abstract]    
Schedule of Common Stock Reserved For Future Issuance
Common stock reserved for future issuance as of September 30, 2025 was as follows (in thousands).
 
    
September 30,

2025
 
Earn Out Securities
    
74,998
 
Common stock warrants
1
    
65,235
 
Outstanding stock options
    
55,990
 
Shares available for issuance under equity incentive plan
    
28,195
 
Cumulative redeemable convertible preferred stock
    
14,216
 
Sponsor Earn Out Securities
    
6,250
 
Shares available for issuance under the ESPP
    
5,639
 
  
 
 
 
Total
    
250,523
 
  
 
 
 
 
1
   Common stock warrants include both equity-classified and liability-classified warrants (see Note 9).
    
The Company has the following shares of common stock reserved for future issuance, on an
as-if
converted basis (in thousands):
 
    
December 31, 2024
 
Redeemable convertible preferred stock
     93,963  
Outstanding stock options
     74,211  
Shares available for issuance under equity incentive plan
     2,175  
Redeemable convertible preferred stock warrants
     1,969  
Common stock warrants
     1,433  
  
 
 
 
Total
     173,751  
  
 
 
 
Schedule of Common Stock Warrants
As of September 30, 2025, the Company had the following equity-classified common stock warrants outstanding (in thousands, except exercise price per share):
 
    
Shares

Underlying

Warrants
    
Exercise Price

Per Share
    
Expiration Date
 
Public Warrants
     25,000      $ 11.50        9/24/2030  
Private Placement Warrants
     14,300      $ 11.50        9/24/2030  
Assumed Kodiak Warrants
     559      $ 2.24       
12/31/2028,
6/30/2031
 
 
  
 
 
       
Total outstanding
     39,859        
  
 
 
       
The Company has issued common stock warrants in connection with entering into advisory and services agreements as well as debt arrangements. As of December 31, 2024, outstanding warrants to purchase the Company’s common stock were as follows, which all met the conditions for equity classification (in thousands, except price per share):
 
   
Shares
Underlying
Warrants
   
Exercise
Price
Per Share
   
Expiration
Date
Warrants issued with debt arrangement
    168     $ 0.34    
January 2029
Warrants issued with advisory agreement
    1,167     $ 0.01    
March 2026
Warrants issued with 2022 Equipment Facility
    46     $ 0.84    
July 2032
Warrants issued with services agreement
    52     $ 0.01    
February 2025
 and 
2026
 
 
 
     
Total outstanding
    1,433