XML 14 R2.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash, cash equivalents, and restricted cash $ 754,739 $ 65,442
Short-term marketable securities 2,272 2,201
Accounts receivable 26,697 88,244
Supplies 49,303 39,572
Prepaid expenses and other current assets 21,234 20,270
Total current assets 854,245 215,729
Property and equipment, net 63,997 67,817
Goodwill 19,344 19,344
Other assets 46,985 40,844
Total assets 984,571 343,734
Current liabilities:    
Accounts payable 28,999 27,791
Accrued expenses and other current liabilities 56,867 77,542
Current portion of indebtedness 164 60,090
Total current liabilities 86,030 165,423
Long-term indebtedness, net of debt discounts 376,296 319,438
Warrant liabilities 0 91,642
Other long-term liabilities 43,881 44,418
Total liabilities 506,207 620,921
Commitments and contingencies (see note 9)
Redeemable convertible preferred stock:    
Redeemable convertible preferred stock 0 2,221,651
Shareholders' equity (deficit):    
Preferred stock, $0.001 par value per share; 100,000,000 and no shares authorized as of September 30, 2025 and December 31, 2024, respectively; no shares issued and outstanding as of September 30, 2025 and December 31, 2024 0 0
Common stock $0.001 par value; 2,800,000,000 and 1,150,000,000 shares authorized as of September 30, 2025 and December 31, 2024, respectively; 283,723,897 and 36,686,819 shares issued as of September 30, 2025 and December 31, 2024, respectively; 282,103,259 and 36,504,319 shares outstanding as of September 30, 2025 and December 31, 2024, respectively; shares issued and outstanding include 23,446 and 662,000 unvested shares subject to repurchase as of September 30, 2025 and December 31, 2024, respectively 283 38
Treasury stock at cost, 1,620,638 and 182,500 shares of common stock as of September 30, 2025 and December 31, 2024, respectively (16,917) (330)
Additional paid-in capital 3,124,943 0
Related party promissory note receivable (see note 7) 0 (26,456)
Accumulated deficit (2,630,693) (2,472,300)
Accumulated other comprehensive income 748 210
Total shareholders' equity (deficit) 478,364 (2,498,838)
Total liabilities, redeemable convertible preferred stock, and shareholders' equity (deficit) 984,571 343,734
Series A Preferred Stock    
Redeemable convertible preferred stock:    
Redeemable convertible preferred stock 0 709,261
Series B Preferred Stock    
Redeemable convertible preferred stock:    
Redeemable convertible preferred stock 0 42,963
Series C Preferred Stock    
Redeemable convertible preferred stock:    
Redeemable convertible preferred stock 0 408,715
Series D Preferred Stock    
Redeemable convertible preferred stock:    
Redeemable convertible preferred stock $ 0 $ 1,060,712