XML 103 R86.htm IDEA: XBRL DOCUMENT v3.25.4
REDEEMABLE PREFERRED STOCK - Narrative (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 2 Months Ended 12 Months Ended 39 Months Ended
Mar. 31, 2027
Mar. 17, 2026
shares
Sep. 18, 2025
USD ($)
shares
May 12, 2025
USD ($)
$ / shares
shares
Jun. 18, 2024
USD ($)
$ / shares
shares
Aug. 31, 2025
USD ($)
$ / shares
shares
Jun. 30, 2025
USD ($)
$ / shares
shares
Jun. 30, 2024
USD ($)
$ / shares
shares
Mar. 31, 2024
USD ($)
$ / shares
shares
Mar. 31, 2023
USD ($)
$ / shares
shares
Sep. 04, 2025
USD ($)
$ / shares
shares
Dec. 31, 2025
USD ($)
shares
Dec. 31, 2024
USD ($)
shares
Dec. 31, 2023
USD ($)
shares
Mar. 30, 2027
Jan. 01, 2035
Jan. 01, 2027
Class of Stock [Line Items]                                  
Issuance of redeemable preferred stock, net of issuance cost (in shares) | shares                           115,000      
Stock issuance costs                       $ 11,978 $ 5,962 $ 0      
Redeemable preferred stock                         2,990        
Reclassification of embedded derivative from liability-classified to equity-classified                       16,714          
Related party                                  
Class of Stock [Line Items]                                  
Sale of stock (in shares) | shares           133,670 1,000 5,900                  
Sale of stock (in dollars per share) | $ / shares           $ 1,000 $ 1,000 $ 1,000                  
Gross proceeds           $ 133,700 $ 1,000 $ 5,900                  
Existing stockholders                                  
Class of Stock [Line Items]                                  
Sale of stock (in shares) | shares           666,665     666,665                
Sale of stock (in dollars per share) | $ / shares           $ 30.00     $ 30.00                
Gross proceeds           $ 20,000     $ 20,000                
Series L                                  
Class of Stock [Line Items]                                  
Issuance of redeemable preferred stock, net of issuance cost (in shares) | shares                   115,000              
Issuance of redeemable preferred stock (in dollars per share) | $ / shares                   $ 1,000              
Proceeds from issuance of redeemable preferred stock                   $ 115,000   $ 0 $ 0 115,000      
Initial fair value                   94,000              
Capital contribution                   $ 21,000              
Stock issuance costs       $ 100                          
Redeemable stock, shares outstanding (in shares) | shares                       115,000 115,000        
Aggregate Liquidation Preference                       $ 115,000 $ 115,000        
Preferred stock, redemption price                       100.00%          
Series L | Madrone Partners, L.P. and affiliates | Related party                                  
Class of Stock [Line Items]                                  
Sale of stock (in shares) | shares                   51,111              
Sale of stock (in dollars per share) | $ / shares                   $ 1,000              
Gross proceeds                   $ 51,100              
Series L | Redeemable Preferred Stock, Period One                                  
Class of Stock [Line Items]                                  
Preferred stock dividend rate (as a percent)                       0.00%          
Series L | Redeemable Preferred Stock, Period Two and Thereafter                                  
Class of Stock [Line Items]                                  
Preferred stock dividend rate (as a percent)                       5.00%          
Series L | Forecast                                  
Class of Stock [Line Items]                                  
Preferred stock dividend rate (as a percent) 5.00%                           0.00%    
Class A | Existing stockholders                                  
Class of Stock [Line Items]                                  
Sale of stock (in shares) | shares                   12,500,000              
Sale of stock (in dollars per share) | $ / shares                   $ 8.80              
Class A | Existing stockholders | Madrone Partners, L.P. and affiliates                                  
Class of Stock [Line Items]                                  
Sale of stock (in shares) | shares                   5,555,555              
Sale of stock (in dollars per share) | $ / shares                   $ 8.80              
Series M                                  
Class of Stock [Line Items]                                  
Issuance of redeemable preferred stock, net of issuance cost (in shares) | shares         24,025                        
Issuance of redeemable preferred stock (in dollars per share) | $ / shares         $ 1,000                        
Proceeds from issuance of redeemable preferred stock         $ 24,000             $ 0 24,025 0      
Stock issuance costs         $ 100                        
Redeemable preferred stock, conversion terms, period after closing of qualified IPO     180 days                 180 days          
Redeemable stock, shares outstanding (in shares) | shares                       24,025          
Redeemable preferred stock, fair value                       $ 17,894 26,646        
Aggregate Liquidation Preference                       $ 30,100          
Preferred stock dividend rate (as a percent)                       15.00%          
Preferred stock, redemption price                       100.00%          
Preferred stock, redemption term                       10 years          
Series M | Other current liabilities                                  
Class of Stock [Line Items]                                  
Redeemable preferred stock, fair value                       $ 17,900          
Series M | Other non-current liabilities                                  
Class of Stock [Line Items]                                  
Redeemable preferred stock, fair value                         26,600        
Series M | Forecast                                  
Class of Stock [Line Items]                                  
Issuance of shares in conversion (in shares) | shares   1,322,527                              
Series N                                  
Class of Stock [Line Items]                                  
Issuance of redeemable preferred stock, net of issuance cost (in shares) | shares       50,000               50,000          
Issuance of redeemable preferred stock (in dollars per share) | $ / shares       $ 1,000                          
Proceeds from issuance of redeemable preferred stock       $ 50,000               $ 50,000 0 0      
Stock issuance costs       100                          
Redeemable preferred stock, conversion terms, period after closing of qualified IPO     180 days                 180 days          
Redeemable preferred stock     $ 2,700 $ 200                          
Reclassification of embedded derivative from liability-classified to equity-classified     $ 2,700                            
Redeemable stock, shares outstanding (in shares) | shares                       50,000          
Aggregate Liquidation Preference                       $ 55,000          
Redeemable preferred stock, liquidation preference per share calculation, return multiplier       1.10                          
Preferred stock, liquidation preference, threshold ownership percentage                       50.00%          
Series N | Forecast                                  
Class of Stock [Line Items]                                  
Issuance of shares in conversion (in shares) | shares   2,340,425                              
Redeemable preferred stock, liquidation preference per share calculation, return multiplier                               1.55  
Redeemable preferred stock, liquidation preference per share calculation, return multiplier, annual increase                                 0.05
Series O                                  
Class of Stock [Line Items]                                  
Issuance of redeemable preferred stock, net of issuance cost (in shares) | shares                     254,893 254,893          
Issuance of redeemable preferred stock (in dollars per share) | $ / shares                     $ 1,000            
Proceeds from issuance of redeemable preferred stock                     $ 254,900 $ 254,893 $ 0 $ 0      
Stock issuance costs                     100            
Redeemable preferred stock, conversion terms, period after closing of qualified IPO     180 days                 180 days          
Redeemable preferred stock     $ 14,000               $ 900            
Reclassification of embedded derivative from liability-classified to equity-classified     $ 14,000                            
Redeemable stock, shares authorized (in shares) | shares             500,000                    
Redeemable stock, shares outstanding (in shares) | shares                       254,893          
Aggregate Liquidation Preference                       $ 280,382          
Redeemable preferred stock, liquidation preference per share calculation, return multiplier       1.10                          
Preferred stock, liquidation preference, threshold ownership percentage                       50.00%          
Series O | Forecast                                  
Class of Stock [Line Items]                                  
Issuance of shares in conversion (in shares) | shares   11,931,135                              
Redeemable preferred stock, liquidation preference per share calculation, return multiplier                               1.55  
Redeemable preferred stock, liquidation preference per share calculation, return multiplier, annual increase                                 0.05
Series J                                  
Class of Stock [Line Items]                                  
Issuance of shares in conversion (in shares) | shares     2,044,729                            
Redeemable stock, shares outstanding (in shares) | shares                       0 32,892        
Redeemable preferred stock, fair value                         $ 43,751        
Aggregate Liquidation Preference     $ 48,100                            
Settlement of accumulated dividends                         15,200        
Conversion of Series I redeemable preferred stock to Class A common stock (in shares) | shares     32,892                            
Preferred stock, redemption price                       100.00%          
Series J | Redeemable Preferred Stock, Period One                                  
Class of Stock [Line Items]                                  
Preferred stock dividend rate (as a percent)                       0.00%          
Series J | Redeemable Preferred Stock, Period Two and Thereafter                                  
Class of Stock [Line Items]                                  
Preferred stock dividend rate (as a percent)                       15.00%          
Series I                                  
Class of Stock [Line Items]                                  
Issuance of shares in conversion (in shares) | shares     1,386,615                            
Redeemable preferred stock     $ 3,300                   $ 3,000        
Redeemable stock, shares outstanding (in shares) | shares                       10,000 30,000        
Aggregate Liquidation Preference     $ 29,300                 $ 15,134 $ 40,734        
Settlement of accumulated dividends                       $ 9,300          
Conversion of Series I redeemable preferred stock to Class A common stock (in shares) | shares     20,000                 20,000          
Preferred stock, redemption price                       120.00%          
Redeemable preferred stock not convertible (in shares) | shares                       10,000          
Redeemable preferred stock, conversion ratio     0.9                            
Carrying Value     $ 20,600                            
Adjustment to additional paid-in capital for excess over the carrying value on conversion     $ 32,600                            
Series I | Redeemable Preferred Stock, Period One                                  
Class of Stock [Line Items]                                  
Preferred stock dividend rate (as a percent)                       6.00%          
Series I | Redeemable Preferred Stock, Period Two                                  
Class of Stock [Line Items]                                  
Preferred stock dividend rate (as a percent)                       9.00%          
Series I | Redeemable Preferred Stock, Period Three and Thereafter                                  
Class of Stock [Line Items]                                  
Preferred stock dividend rate (as a percent)                       11.00%          
Series K                                  
Class of Stock [Line Items]                                  
Redeemable stock, shares outstanding (in shares) | shares                       365,000 365,000        
Aggregate Liquidation Preference                       $ 562,067 $ 509,827        
Preferred stock dividend rate (as a percent)                       9.875%          
Preferred stock, cash dividend rate (as a percent)                       9.375%          
Preferred stock, redemption price                       120.00%          
Series K | Redeemable Preferred Stock, Period One                                  
Class of Stock [Line Items]                                  
Preferred stock, liquidation preference, applicable premium                       105.00%          
Series K | Redeemable Preferred Stock, Period Two                                  
Class of Stock [Line Items]                                  
Preferred stock, liquidation preference, applicable premium                       103.00%          
Series K | Redeemable Preferred Stock, Period Three                                  
Class of Stock [Line Items]                                  
Preferred stock, liquidation preference, applicable premium                       101.00%          
Series K | Redeemable Preferred Stock, Period Four and Thereafter                                  
Class of Stock [Line Items]                                  
Preferred stock, liquidation preference, applicable premium                       100.00%