XML 287 R63.htm IDEA: XBRL DOCUMENT v3.25.2
NET LOSS PER COMMON SHARE - Calculation of Basic and Diluted Net Loss Per Common Share (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Numerator:        
Net loss attributable to Voyager Technologies, Inc. $ (31,382) $ (23,322) $ (58,320) $ (38,145)
Accrued value of preferred stock dividends 5,258 5,481 11,259 10,488
Net loss attributable to common shareholders (36,640) (28,803) (69,579) (48,633)
Accretion and fair value adjustment on ZIN earnout 0 (5,534) 0 (5,534)
Net loss attributed to common shareholders, diluted $ (36,640) $ (34,337) $ (69,579) $ (54,167)
Denominator:        
Weighted-Average common shares outstanding, basic (in shares) 29,695,203 12,574,261 22,017,362 12,536,053
Shares issuable assuming ZIN earnout (in shares) 0 3,000 0 3,000
Weighted-Average common shares outstanding, diluted (in shares) 29,695,203 12,577,013 22,017,362 12,538,805
Net loss per common share:        
Basic (in dollars per share) $ (1.23) $ (2.29) $ (3.16) $ (3.88)
Diluted (in dollars per share) $ (1.23) $ (2.73) $ (3.16) $ (4.32)
Class A-1 Preferred Stock        
Net loss per common share:        
Accrued dividends $ 3,500 $ 3,400 $ 7,300 $ 6,300
Accrued dividends (in dollars per share) $ 0.50 $ 0.32 $ 1.05 $ 0.61
Class B Convertible Preferred Stock        
Net loss per common share:        
Accrued dividends $ 1,800 $ 2,100 $ 3,900 $ 4,200
Accrued dividends (in dollars per share) $ 0.54 $ 0.43 $ 1.20 $ 0.84