XML 50 R30.htm IDEA: XBRL DOCUMENT v3.26.1
Net Loss per Share (Tables)
12 Months Ended
Dec. 31, 2025
Net Loss per Share  
Schedule of Computation of Basic and Diluted Net Loss Per Share

The following table sets forth the computation of basic and diluted net loss per share attributable to common stockholders for the years ended December 31, 2025 and 2024 (in thousands, except share and per share data):

Year Ended December 31, 

  ​ ​

2025

  ​

2024

Numerator:

 

  ​

 

  ​

 

Net loss attributable to common stockholders, basic

$

(173,799)

$

(18,916)

Gain from change in fair value of the Convertible Loan

(31,399)

Gain on debt and the Convertible Loan extinguishments

(2,166)

Net loss attributable to common stockholders, diluted

$

(173,799)

$

(52,481)

Denominator:

Weighted average shares outstanding, basic

36,239,253

36,160,848

Shares issuable upon the conversion of the Convertible Loan

22,899,123

Weighted average common shares outstanding, diluted

 

36,239,253

 

59,059,971

Net loss per share, basic

$

(4.80)

$

(0.52)

Net loss per share, diluted

$

(4.80)

$

(0.89)

Schedule of Antidilutive Securities Excluded from Computation of Diluted Weighted Shares Outstanding

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

  ​ ​ ​

Outstanding stock options

 

4,803,921

 

3,755,965

Unvested restricted stock units

152,500

220,000

Shares issuable upon the conversion of the Convertible Loan (1)

24,500,000

Outstanding warrants

10,655,047

19,365,847

 

40,111,468

 

23,341,812

 

(1) The Company determined the number of shares issuable upon the conversion of the Convertible Loan as of December 31, 2025, based on the Convertible Loan principal amount of $30.0 million, accrued and unpaid interest of $7.2 million, calculated at an annual interest rate of 8%, converted at $1.52 per share.