XML 56 R44.htm IDEA: XBRL DOCUMENT v3.26.1
Earnings (Loss) Per Share (Tables)
12 Months Ended
Dec. 31, 2025
Earnings Per Share [Abstract]  
Schedule of Computation of Basic and Diluted Loss

The following table sets forth the computation of basic and diluted loss for the years ended December 31, 2025, 2024, and 2023 as follows: (in thousands, except for share and per share amounts):
   
December 31,
 
   
2025
   
2024
   
2023
 
Numerator:
                 
Net loss
 
$
(366,302
)
 
$
(273,140
)
 
$
(571,269
)
Less: Deemed dividend on Series A preferred stock
   
(11,820
)
   
     
 
Net loss attributable to common stockholders
   
(378,122
)
   
(273,140
)
   
(571,269
)
Denominator:
                       
Weighted average Common shares outstanding—Basic
   
59,699,261
     
31,404,616
     
25,939,912
 
Weighted average Common shares outstanding—Diluted
   
59,699,261
     
31,404,616
     
25,939,912
 
Net loss per share
                       
Basic
 
$
(6.33
)
 
$
(8.70
)
 
$
(22.02
)
Diluted
 
$
(6.33
)
 
$
(8.70
)
 
$
(22.02
)
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share

The following table presents the potential shares of common stock outstanding that were excluded from the computation of diluted net loss per share of common stock as of the periods presented because including them would have been antidilutive or related contingencies on issuance of shares had not been met as of the periods presented:
   
December 31,
 
   
2025
   
2024
   
2023
 
Warrants
   
272,618
     
383,836
     
383,836
 
Stock-based awards—Equity classified
   
2,106,210
     
2,220,754
     
2,510,594
 
Stock-based awards—Liability classified
   
41,517,195
     
5,037,826
     
1,237,495
 
Vendor stock-in-lieu of cash program
   
2,598,654
     
1,056,381
     
17,144
 
Series 1 Notes
   
2,540,000
     
2,540,000
     
 
Series 2 Notes
   
4,984,931
     
5,053,802
     
 
2026 Convertible Senior Notes
   
450,037
     
677,587
     
2,085,314
 
Earn-out shares
   
573,780
     
573,780
     
573,780
 
Total
   
55,043,425
     
17,543,966
     
6,808,163