XML 83 R40.htm IDEA: XBRL DOCUMENT v3.25.4
Net Loss per Share (Tables)
12 Months Ended
Dec. 31, 2025
Earnings Per Share [Abstract]  
Schedule of Basic and Diluted Net Loss Per Share

Basic and diluted net loss per share attributable to common stockholders and Series A Preferred stockholders was calculated as follows (in thousands, except share and per share amounts):

 

 

Twelve Months Ended
December 31, 2025

 

 

Loss Allocation

 

 

Weighted Average
Shares Outstanding

 

 

Loss Per Share -
Basic and Diluted

 

Common Stock

$

(100,136

)

 

 

31,359,958

 

 

$

(3.19

)

Series A Preferred Stock (1)

 

(27,274

)

 

 

8,541

 

 

$

(3,193.30

)

Net loss

$

(127,410

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period from June 18, 2024 (Inception) to December 31, 2024

 

 

Loss Allocation

 

 

Weighted Average
Shares Outstanding

 

 

Loss Per Share -
Basic and Diluted

 

Common Stock

$

(46,979

)

 

 

3,155,500

 

 

$

(14.89

)

Net loss

$

(46,979

)

 

 

 

 

 

 

 

(1) The weighted average number of shares of as-converted Series A Preferred Stock used in the loss allocation was 8,541,463 for the twelve months ended December 31, 2025.

Schedule of Potential Shares of Common Stock Excluded from Computation of Diluted Net Loss Per Share The potentially dilutive securities are as follows:

 

Twelve Months Ended
December 31, 2025

 

 

Period from
June 18, 2024
(Inception) to
December 31,
2024

 

Convertible preferred stock (as converted to common stock)

 

 

 

 

 

12,622,000

 

Unvested restricted stock awards

 

 

339,473

 

 

 

517,293

 

Outstanding and issued common stock options

 

 

9,736,078

 

 

 

2,392,751

 

Outstanding and issued warrant to Parade

 

 

804,519

 

 

 

 

    Total

 

 

10,880,070

 

 

 

15,532,044