XML 81 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Revenues:    
Service revenue $ 207,132 $ 228,000
Grant revenue 2,927 0
Total revenues 210,059 228,000
Operating expenses:    
Depreciation and amortization 3,597 1,859
Impairment of property and equipment 0 5,044
General and administrative expense (excluding depreciation and amortization) 92,624 53,262
Total operating expenses 297,290 285,396
Operating loss (87,231) (57,396)
Other income (expense):    
Interest income 15,272 272
Interest expense (4,177) (92)
Change in fair value of earn-out liabilities (33,369) (120,124)
Change in fair value of warrant liabilities 8,384 (77,651)
Change in fair value of contingent consideration liabilities (1,854) 0
Loss on issuance of securities 0 (93,136)
Other income, net 91 1,242
Total other expense, net (15,653) (289,489)
Loss before income taxes (102,884) (346,885)
Income tax expense (3,962) (37)
Net loss (106,846) (346,922)
Net loss attributable to redeemable noncontrolling interest (25,059) (67,004)
Net income attributable to noncontrolling interest 1,507 3,495
Net loss attributable to the Company (83,294) (283,413)
Less: Preferred dividends (616) (896)
Net income (loss) attributable to Class A common shareholders - basic (83,910) (284,309)
Net income (loss) attributable to Class A common shareholders - diluted $ (83,910) $ (284,309)
Net income (loss) per share    
Net income (loss) per Class A common share - basic (in dollars per share) $ (0.73) $ (4.63)
Net income (loss) per Class A common share - diluted (in dollars per share) $ (0.73) $ (4.63)
Weighted-average common shares outstanding    
Weighted average shares outstanding - basic (in shares) 115,426,620 61,410,250
Weighted average shares outstanding - diluted (in shares) 115,426,620 61,410,250
Nonrelated Party    
Operating expenses:    
Cost of revenue (excluding depreciation and amortization) $ 177,247 $ 190,369
Affiliated Entity    
Operating expenses:    
Cost of revenue (excluding depreciation and amortization) $ 23,822 $ 34,862