XML 120 R44.htm IDEA: XBRL DOCUMENT v3.26.1
Net Loss Per Share (Tables)
12 Months Ended
Dec. 31, 2025
Earnings Per Share [Abstract]  
Schedule of Earnings Per Share, Basic and Diluted
The following table presents the computation of the basic and diluted income (loss) per share of Class A Common Stock (in thousands, except share data):
Year Ended December 31,
20252024
Numerator
Net loss$(106,846)$(346,922)
Less: Net loss attributable to redeemable noncontrolling interest(25,059)(67,004)
Less: Net income attributable to noncontrolling interest1,507 3,495 
Net loss attributable to the Company(83,294)(283,413)
Less: Cumulative preferred dividends(616)(896)
Net loss attributable to Class A common shareholders$(83,910)$(284,309)
Denominator
Basic and diluted weighted-average shares of Class A common stock outstanding115,426,62061,410,250
Net loss per share of Class A common stock - basic and diluted$(0.73)$(4.63)
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
The following table presents potentially dilutive securities, as of the end of the periods, excluded from the computation of diluted net income (loss) per share of Class A Common Stock as their effect would be anti-dilutive, their exercise price was out-of-the-money, or because of unsatisfied contingent issuance conditions.

Year Ended December 31,
20252024
RSUs and PSUs(1)
2,941,7313,307,039
Options(1)(4)
748,357989,423
Series A Preferred Stock(2)
2,091,8541,893,830
Warrants (publicly issued), Initial Warrants, Conversion Warrants, and Series A Preferred Warrants (1)(4)
4,857,30226,787,265
Earn Out Units(3)
7,500,000
Escrow Shares(5)
329,827
Convertible Notes(2)
26,310,770
(1)    Represents the number of instruments outstanding at the end of the period that were evaluated under the treasury stock method for potentially dilutive effects and were determined to be anti-dilutive. The number of RSUs outstanding at the year ended December 31, 2025 consists of 2,752,419 unvested RSUs and 189,312 vested RSUs with elected deferrals of the issuance of Class A common stock.
(2)    Represents the number of instruments outstanding as converted at the end of the period that were evaluated under the if-converted method for potentially dilutive effects and were determined to be anti-dilutive. For the year ended December 31, 2025, the Convertible Notes (if-converted) included in the table above that were out-of-the-money totaled 26,310,770.
(3)    Represents the number of Earn Out Units outstanding at the end of the period that were excluded due to unsatisfied contingent issuance conditions.
(4)    Options and warrants with exercises prices greater than the average market price of our Class A common stock would be excluded from the computation of diluted net income per share because they are out-of-the-money. There was no out-of-the-money Options included in the table above for the years ended December 31, 2025 and 2024. The out-of-the-money warrants included in the table above was none for the year ended December 31, 2025, and 22,636,485 for the year ended December 31, 2024.
(5)    Represents the number of escrow shares outstanding at the end of the period due to unsatisfied contingent issuance conditions and were determined to be anti-dilutive.