v3.25.2
Net Loss Per Share
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Net Loss Per Share [Abstract]    
NET LOSS PER SHARE

NOTE 11 — NET LOSS PER SHARE

 

The following presents the calculation of basic and diluted loss per share for the three and six months ended June 30, 2025 and 2024:

 

   For the Three Months Ended
June 30,
   For the Six Months Ended
June 30,
 
   2025   2024   2025   2024 
Basic and Diluted EPS                    
Numerator                    
Net loss attributable to the Company  $(28,274,027)  $(11,575,542)  $(15,188,220)  $(24,005,787)
Preferred shares redemption value accretion   
    (11,096,312)   (21,702,737)   (1,098,804,125)
Fair value of ordinary shares issued to preferred shareholders   (513,080,828)   
    (513,080,828)   
 
Fair value of ordinary share warrants issued to preferred shareholders   (15,600,000)   
    (15,600,000)   
 
Excess carrying value of preferred shares repurchased   38,093,537    
    38,093,537    
 
Net loss attributable to ordinary shareholders   (518,861,318)   (22,671,854)   (527,478,248)   (1,122,809,912)
Denominator                    
Weighted-average shares outstanding – basic and diluted   431,390,035    138,878,054    286,155,488    138,346,243 
Basic and diluted loss per share  $(1.20)  $(0.16)  $(1.84)  $(8.12)

 

The following table summarizes potential ordinary shares outstanding that were excluded from the calculation of diluted net loss per ordinary share, because their effect would have been anti-dilutive:

 

   For the Three Months Ended
June 30,
   For the Six Months Ended
June 30,
 
   2025   2024   2025   2024 
Options   33,057,765    33,534,491    33,057,765    33,534,491 
RSAs   8,079,896    5,678,013    8,079,896    5,678,013 
RSUs   8,046,477    7,678,486    8,046,477    7,678,486 
Public warrants   9,675,386    
    9,675,386    
 
Convertible redeemable preferred shares:                    
Series A-1   
    50,997,533    
    50,997,533 
Series A-2   
    47,849,869    
    47,849,869 
Series A-3   
    9,503,120    
    9,503,120 
Series B-1   
    44,047,138    
    44,047,138 
Series B-2   
    30,539,060    
    30,539,060 
Series B-3   
    7,054,530    
    7,054,530 
Series C   
    45,971,349    
    45,971,349 
Series D   
    43,548,544    
    43,548,544 
Total convertible redeemable preferred shares   
    279,511,143    
    279,511,143 
Total potential ordinary shares outstanding   58,859,524    326,402,133    58,859,524    326,402,133 

NOTE 19 — NET LOSS PER SHARE

 

The following presents the calculation of basic and diluted loss per share for the years ended December 31, 2024, 2023 and 2022:

 

   2024   2023   2022 
(Loss) income from continuing operations attributable to the Company  $(25,385,426)  $4,284,819   $33,473,969 
Preferred shares redemption value accretion   (495,088,038)   (340,080,000)   (51,409,749)
Loss from continuing operations attributable to ordinary shareholders  $(520,473,464)  $(335,795,181)  $(17,935,780)
                
Weighted-average shares outstanding - basic and diluted   138,828,900    137,965,591    134,489,965 
Basic and diluted earnings per share  $(3.75)  $(2.43)  $(0.13)

The following table summarizes potential ordinary shares outstanding that were excluded from the calculation of diluted net loss per ordinary share because their effect would have been anti-dilutive:

 

   2024   2023   2022 
Options   32,490,743    30,717,331    28,716,868 
RSAs   1,295,450    2,590,897    5,181,794 
RSUs   7,694,426    5,006,247    3,448,445 
Convertible redeemable preferred shares:               
Series A-1   50,997,533    50,997,533    50,997,533 
Series A-2   47,849,869    47,849,869    47,849,869 
Series A-3   9,503,120    9,503,120    9,503,120 
Series B-1   44,047,138    44,047,138    44,047,138 
Series B-2   30,539,060    30,539,060    30,539,060 
Series B-3   7,054,530    7,054,530    7,054,530 
Series C   45,971,348    45,971,348    45,971,348 
Series D   43,548,544    39,464,250    37,437,167 
Total convertible redeemable preferred shares   279,511,142    275,426,850    273,399,768 
Total potential ordinary shares outstanding   320,991,761    313,741,326    310,746,876