XML 23 R8.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Redeemable Convertible Preferred Stock, Common Stock and Stockholders' Equity - USD ($)
$ in Thousands
Total
Excercise Of Warrants [Member]
IPO [Member]
Treasury Stock [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Excercise Of Warrants [Member]
Additional Paid-in Capital [Member]
IPO [Member]
Accumulated Deficit [Member]
Accumulated Other Comprehensive (Loss) Income [Member]
Redeemable Convertible Preferred Stock [Member]
Redeemable Convertible Preferred Stock [Member]
Common Stock [Member]
Redeemable Convertible Preferred Stock [Member]
Common Stock [Member]
Series G-3 Preferred Stock [Member]
Redeemable Convertible Preferred Stock [Member]
Common Stock [Member]
Series G-4 Preferred Stock [Member]
Redeemable Convertible Preferred Stock [Member]
Common Stock [Member]
Series G-5 Preferred Stock [Member]
Class A Voting Stock [Member]
Class A Voting Stock [Member]
Common Stock [Member]
Class A Voting Stock [Member]
Common Stock [Member]
Excercise Of Warrants [Member]
Class A Voting Stock [Member]
Common Stock [Member]
IPO [Member]
Class B Voting Stock [Member]
Common Stock [Member]
Non-voting Common Stock [Member]
Common Stock [Member]
Beginning Balance, Shares at Dec. 31, 2023                     63,525,953                  
Beginning Balance at Dec. 31, 2023                     $ 1,105,543                  
Beginning Balance, Shares at Dec. 31, 2023                               58,367,961       5,205,802
Beginning Balance, Shares at Dec. 31, 2023       (145,466)                                
Beginning Balance at Dec. 31, 2023 $ (1,382,163)     $ (3,602) $ 18,345     $ (1,396,917) $ 5             $ 6       $ 0
Issuance of Series Preferred Stock                       $ 3,809 $ 611 $ 199,750            
Issuance of Series Preferred Stock, Shares                       66,465 10,666 3,489,981            
Common stock issued in connection with business combination 344       344                             $ 0
Common stock issued in connection with business combination, Shares                                       9,141
Dividends                     33,669                  
Dividends (39,347)                                      
Dividends (39,347)             (39,347)                        
Issuance of common stock   $ (173) $ 369,604     $ (173) $ 369,603                   $ 0 $ 1    
Issuance of common stock (Shares)                                 109,459 11,100,000    
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering                     $ (1,343,382)                  
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering (Shares)                     (67,093,065)                  
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering 1,348,809       1,357,562     (8,761)               $ 7     $ 1  
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering (Shares)                               71,976,178     5,043,789  
Conversion of non-voting common stock to Class A common stock 0       (1)                     $ 1       $ 0
Conversion of non-voting common stock to Class A common stock (Shares)                               5,069,477       (5,214,943)
Issuance of common stock upon settlement of restricted stock units, net (70,082)       (70,082)                     $ 0        
Issuance of common stock upon settlement of restricted stock units, net (Shares)                               2,651,848        
Stock-based compensation expense 488,313       488,313                              
Foreign currency translation adjustment (99)               (99)                      
Net loss (616,955)             (616,955)                        
Ending Balance at Jun. 30, 2024 98,251     $ (3,602) 2,163,911     (2,061,980) (94)             $ 15     $ 1  
Ending Balance, Shares at Jun. 30, 2024                               149,274,923     5,043,789  
Ending Balance, Shares at Jun. 30, 2024       (145,466)                                
Beginning Balance, Shares at Mar. 31, 2024                     63,603,084                  
Beginning Balance at Mar. 31, 2024                     $ 1,134,802                  
Beginning Balance, Shares at Mar. 31, 2024                               58,367,961       5,214,943
Beginning Balance, Shares at Mar. 31, 2024       (145,466)                                
Beginning Balance at Mar. 31, 2024 (1,474,425)     $ (3,602) 18,689     (1,489,467) (51)             $ 6       $ 0
Issuance of Series Preferred Stock                           $ 199,750            
Issuance of Series Preferred Stock, Shares                           3,489,981            
Dividends                     8,830                  
Dividends (11,540)                                      
Dividends (11,540)             (11,540)                        
Issuance of common stock   $ (173) $ 369,604     $ (173) $ 369,603                   $ 0 $ 1    
Issuance of common stock (Shares)                                 109,459 11,100,000    
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering                     $ (1,343,382)                  
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering (Shares)                     (67,093,065)                  
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering 1,348,809       1,357,562     (8,761)               $ 7     $ 1  
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering (Shares)                               71,976,178     5,043,789  
Conversion of non-voting common stock to Class A common stock 0       (1)                     $ 1       $ 0
Conversion of non-voting common stock to Class A common stock (Shares)                               5,069,477       (5,214,943)
Issuance of common stock upon settlement of restricted stock units, net (70,082)       (70,082)                     $ 0        
Issuance of common stock upon settlement of restricted stock units, net (Shares)                               2,651,848        
Stock-based compensation expense 488,313       488,313                              
Foreign currency translation adjustment (43)               (43)                      
Net loss (552,212)             (552,212)                        
Ending Balance at Jun. 30, 2024 $ 98,251     $ (3,602) 2,163,911     (2,061,980) (94)             $ 15     $ 1  
Ending Balance, Shares at Jun. 30, 2024                               149,274,923     5,043,789  
Ending Balance, Shares at Jun. 30, 2024       (145,466)                                
Beginning Balance, Shares at Dec. 31, 2024                   0                    
Beginning Balance, Shares at Dec. 31, 2024                               157,076,972     5,043,789  
Beginning Balance, Shares at Dec. 31, 2024 145,466     (145,466)                                
Beginning Balance at Dec. 31, 2024 $ 56,339     $ (3,602) 2,210,664     (2,150,834) 94             $ 16     $ 1  
Common stock issued in connection with business combination 310,320       310,320                     $ 0        
Common stock issued in connection with business combination, Shares                               5,112,416        
Dividends 0                                      
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering (Shares)                             71,976,178          
Issuance of common stock upon settlement of restricted stock units, net (0)       (1)                     $ 1        
Issuance of common stock upon settlement of restricted stock units, net (Shares)                               6,391,439        
Stock-based compensation expense 45,429       45,429                              
Foreign currency translation adjustment 8,354               8,354                      
Net loss (110,880)             (110,880)                        
Ending Balance at Jun. 30, 2025 $ 309,562     $ (3,602) 2,566,412     (2,261,714) 8,448             $ 17     $ 1  
Ending Balance, Shares at Jun. 30, 2025                               168,580,827     5,043,789  
Ending Balance, Shares at Jun. 30, 2025                   0                    
Ending Balance, Shares at Jun. 30, 2025 145,466     (145,466)                                
Beginning Balance, Shares at Mar. 31, 2025                               167,989,074     5,043,789  
Beginning Balance, Shares at Mar. 31, 2025       (145,466)                                
Beginning Balance at Mar. 31, 2025 $ 326,194     $ (3,602) 2,543,957     (2,218,871) 4,692             $ 17     $ 1  
Dividends 0                                      
Issuance of common stock upon settlement of restricted stock units, net         (0)                     $ 0        
Issuance of common stock upon settlement of restricted stock units, net (Shares)                               591,753        
Stock-based compensation expense 22,455       22,455                              
Foreign currency translation adjustment 3,756               3,756                      
Net loss (42,843)             (42,843)                        
Ending Balance at Jun. 30, 2025 $ 309,562     $ (3,602) $ 2,566,412     $ (2,261,714) $ 8,448             $ 17     $ 1  
Ending Balance, Shares at Jun. 30, 2025                               168,580,827     5,043,789  
Ending Balance, Shares at Jun. 30, 2025                   0                    
Ending Balance, Shares at Jun. 30, 2025 145,466     (145,466)