| Schedule of Preferred Stock |
The preferred stock consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2026 |
|
|
|
Preferred shares authorized |
|
|
Preferred shares issued and outstanding |
|
|
Carrying value |
|
|
Liquidation preference |
|
|
Common stock issuable upon conversion |
|
Series A-1 convertible preferred stock |
|
|
30,000,000 |
|
|
|
30,000,000 |
|
|
$ |
294,357,583 |
|
|
$ |
300,000,000 |
|
|
|
30,000,000 |
|
Series A-2 voting convertible preferred stock * |
|
|
4,968,789 |
|
|
|
4,968,789 |
|
|
|
84,500,659 |
|
|
|
49,687,890 |
|
|
|
9,477,719 |
|
Series A-2 nonvoting convertible preferred stock * |
|
|
708,814 |
|
|
|
708,814 |
|
|
|
11,447,346 |
|
|
|
7,088,140 |
|
|
|
2,034,133 |
|
Total Series A-2 convertible preferred stock * |
|
|
5,677,603 |
|
|
|
5,677,603 |
|
|
|
95,948,005 |
|
|
|
56,776,030 |
|
|
|
11,511,852 |
|
Series B convertible preferred stock |
|
|
43,084,539 |
|
|
|
43,084,539 |
|
|
|
602,057,535 |
|
|
|
603,183,546 |
|
|
|
43,084,539 |
|
Total |
|
|
78,762,142 |
|
|
|
78,762,142 |
|
|
$ |
992,363,123 |
|
|
$ |
959,959,576 |
|
|
|
84,596,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2025 |
|
|
|
Preferred shares authorized |
|
|
Preferred shares issued and outstanding |
|
|
Carrying value |
|
|
Liquidation preference |
|
|
Common stock issuable upon conversion |
|
Series A-1 convertible preferred stock |
|
|
30,000,000 |
|
|
|
30,000,000 |
|
|
$ |
294,357,583 |
|
|
$ |
300,000,000 |
|
|
|
30,000,000 |
|
Series A-2 voting convertible preferred stock * |
|
|
4,968,789 |
|
|
|
4,968,789 |
|
|
|
84,500,659 |
|
|
|
49,687,890 |
|
|
|
9,477,719 |
|
Series A-2 nonvoting convertible preferred stock * |
|
|
708,814 |
|
|
|
708,814 |
|
|
|
11,447,346 |
|
|
|
7,088,140 |
|
|
|
2,034,133 |
|
Total Series A-2 convertible preferred stock * |
|
|
5,677,603 |
|
|
|
5,677,603 |
|
|
|
95,948,005 |
|
|
|
56,776,030 |
|
|
|
11,511,852 |
|
Series B convertible preferred stock |
|
|
43,084,539 |
|
|
|
43,084,539 |
|
|
|
602,057,535 |
|
|
|
603,183,546 |
|
|
|
43,084,539 |
|
Total |
|
|
78,762,142 |
|
|
|
78,762,142 |
|
|
$ |
992,363,123 |
|
|
$ |
959,959,576 |
|
|
|
84,596,391 |
|
* No deemed liquidation events occurred prior to November 15, 2025.
|