XML 24 R8.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
$ in Thousands
Total
Common Stock
Preferred Stock
Preferred Stock
Preferred Stock
Preferred Stock
Common Stock
Common Stock
Common Stock
Additional Paid-In Capital
Additional Paid-In Capital
Common Stock
Additional Paid-In Capital
Preferred Stock
Accumulated Deficit
Accumulated OCI
Non-Controlling Interest
Beginning balance at Dec. 31, 2023 $ (18,486)                   $ (64,284) $ 0 $ 1,559
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Loss (28,198)                   (16,436)   (11,762)
Other comprehensive gain, net of taxes 62                     62  
Non-controlling interest acquired 13,921                       13,921
Preferred stock, ending balance (in shares) at Oct. 01, 2024       0                  
Ending balance at Oct. 01, 2024 (4,503)     $ 0   $ 0   $ 11,342     (15,845) 0 0
Common stock, ending balance (in shares) at Oct. 01, 2024           0              
Beginning balance at Dec. 31, 2023 (18,486)                   (64,284) 0 1,559
Preferred stock, ending balance (in shares) at Dec. 31, 2024       1,102,000                  
Ending balance at Dec. 31, 2024 $ 766,293     $ 0   $ 4   502,865     (78,262) 909 340,777
Common stock, ending balance (in shares) at Dec. 31, 2024 44,597,154         44,597,154              
Preferred stock, beginning balance (in shares) at Oct. 01, 2024       0                  
Beginning balance at Oct. 01, 2024 $ (4,503)     $ 0   $ 0   11,342     (15,845) 0 0
Common stock, beginning balance (in shares) at Oct. 01, 2024           0              
Common stock, ending balance (in shares) at Oct. 02, 2024 43,589,850                        
Preferred stock, beginning balance (in shares) at Oct. 01, 2024       0                  
Beginning balance at Oct. 01, 2024 $ (4,503)     $ 0   $ 0   11,342     (15,845) 0 0
Common stock, beginning balance (in shares) at Oct. 01, 2024           0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Loss (70,093)                   (61,754)   (8,339)
Effect of acquisition of Innventure LLC (in shares)           43,589,850              
Effect of acquisition of Innventure LLC 804,098         $ 4   461,064         343,030
Reclassification of warrants from liability to equity 1,265             1,265          
Issuance of common shares, net of issuance costs (in shares)         1,102,000   160,000            
Issuance of common shares, net of issuance costs   $ 2,083 $ 9,965           $ 2,083 $ 9,965      
Issuance of common shares from warrant exercises (in shares)           259,309              
Issuance of common shares from warrant exercises 2,982             2,982          
Other comprehensive gain, net of taxes 909                     909  
Non-controlling interest acquired 4,129                       4,129
Distributions to stockholders (663)                   (663)    
Vesting of contingent at risk sponsor shares (in shares)           587,995              
Stock-based compensation 16,338             14,381         1,957
Accrued preferred dividends (217)             (217)          
Preferred stock, ending balance (in shares) at Dec. 31, 2024       1,102,000                  
Ending balance at Dec. 31, 2024 $ 766,293     $ 0   $ 4   502,865     (78,262) 909 340,777
Common stock, ending balance (in shares) at Dec. 31, 2024 44,597,154         44,597,154              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net Loss $ (475,350)                   (293,317)   (182,033)
Issuance of common shares, net of issuance costs (in shares)           1,699,228              
Issuance of common shares, net of issuance costs 10,122             10,122          
Other comprehensive gain, net of taxes (2,169)                     (2,169)  
Distributions to stockholders (24)                   (24)    
Stock-based compensation 27,872             20,462         7,410
Accrued preferred dividends $ (86)             (86)          
Preferred stock, ending balance (in shares) at Dec. 31, 2025 33,144                        
Ending balance at Dec. 31, 2025 $ 483,676         $ 7   $ 577,070     $ (371,603) $ (1,260) $ 279,462
Common stock, ending balance (in shares) at Dec. 31, 2025 67,743,847         67,743,847