XML 59 R41.htm IDEA: XBRL DOCUMENT v3.25.1

EPS (Tables)

12 Months Ended

Dec. 31, 2024

Earnings Per Share [Abstract]

Basic and Diluted EPS Attributable to Common Stockholders

The following table sets forth the computation of EPS attributable to common stockholders, basic and diluted (in thousands, except share and per share data):

		Year Ended December 31,
		2024				2023
Numerator:
Net income (loss)		$	17,898			$	(85,480	)
Less: Allocation of undistributed earnings to noncontrolling interest			5,813				7,453
Net income (loss) attributable to common stockholders - basic		$	12,085			$	(92,933	)
Less: Change in fair value of warrant liability			7,167				—
Net income (loss) attributable to common stockholders - diluted		$	4,918			$	(92,933	)
Denominator:
Basic common shares outstanding:
Weighted average common shares outstanding			85,094,948				65,831,675
Weighted average shares used in calculating net income (loss) per share attributable to common stockholders, basic			85,094,948				65,831,675
Dilutive potential common shares:
Weighted average of common stock options		$	16,407,847			$	—
Weighted average of Convertible Preferred Stock (as converted)			528,442				—
Weighted average of Preferred Stock Warrants (as converted)			262,289				—
Weighted average shares used in calculating net income (loss) per share attributable to common stockholders, diluted			102,293,526				65,831,675
Net income (loss) per share attributable to common stockholders:
Basic		$	0.14			$	(1.41	)
Diluted		$	0.05			$	(1.41	)

Anti-dilutive Security not Included in Diluted per Share Calculations

Potentially dilutive securities that were not included in the diluted per share calculations because they would be anti-dilutive were as follows:

		December 31,
		2024				2023
Options to purchase common stock			896,960				18,280,548
Convertible Preferred stock (as converted)			—				8,767,332
Preferred Stock Warrants (as converted)			—				540,666
Total			896,960				27,588,546

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

Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

+ Details

Name:	us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

+ Details

Name:	us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration