XML 76 R63.htm IDEA: XBRL DOCUMENT v3.25.3
NET LOSS PER COMMON SHARE - Schedule of Calculation of Basic and Diluted Net Loss Per Common Share (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Numerator:        
Net loss attributable to Voyager Technologies, Inc. $ (16,273,000) $ (14,967,000) $ (74,593,000) $ (53,112,000)
Accrued value of preferred stock dividends 0 5,591,000 11,259,000 16,079,000
Net loss attributable to common shareholders (16,273,000) (20,558,000) (85,852,000) (69,191,000)
Accretion and fair value adjustment on ZIN earnout 0 0 0 (5,534,000)
Net loss attributed to common shareholders, diluted $ (16,273,000) $ (20,558,000) $ (85,852,000) $ (74,725,000)
Denominator:        
Weighted-Average common shares outstanding, basic (in shares) 58,407,000 12,736,000 34,147,000 12,603,000
Shares issuable assuming ZIN earnout (in shares) 0 0 0 3,000
Weighted-Average common shares outstanding, diluted (in shares) 58,407,000 12,736,000 34,147,000 12,606,000
Net loss per common share:        
Basic (in dollars per share) $ (0.28) $ (1.61) $ (2.51) $ (5.49)
Diluted (in dollars per share) $ (0.28) $ (1.61) $ (2.51) $ (5.93)
Class A-1 Preferred Stock        
Net loss per common share:        
Accrued dividends   $ 3,400,000 $ 7,300,000 $ 9,800,000
Accrued dividends (in dollars per share)   $ 0.33 $ 1.05 $ 0.94
Class B Convertible Preferred Stock        
Net loss per common share:        
Accrued dividends   $ 2,100,000 $ 3,900,000 $ 6,300,000
Accrued dividends (in dollars per share)   $ 0.43 $ 1.20 $ 1.28
Class A-1 / Class B Preferred Stock        
Net loss per common share:        
Dividends, Preferred Stock, Cash $ 0