| Schedule of Basic and Diluted Net Income (Loss) Per Share |
The following table sets forth the computation of basic and diluted net income (loss) per share attributable to common stockholders (in thousands, except share and per share data): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Basic net income (loss) per share | | | | | | | | | Numerator | | | | | | | | | Net Income (loss) attributable to common stockholders | $ | 295,379 | | | $ | 20,505 | | | $ | 234,093 | | | $ | (35,459) | | | Denominator | | | | | | | | | Weighted-average number of shares outstanding used to compute net Income (loss) per share attributable to common stockholders, basic | 11,062,716 | | 9,557,137 | | 10,599,919 | | 9,486,896 | | Basic net income (loss) per share attributable to common shareholders | $ | 26.70 | | | $ | 2.15 | | | $ | 22.08 | | | $ | (3.74) | |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Diluted net income (loss) per share | | | | | | | | | Numerator | | | | | | | | | Net Income (loss) attributable to common stockholders, basic | $ | 295,379 | | | $ | 20,505 | | | $ | 234,093 | | | $ | (35,459) | | | Add: interest expense recognized for 2020 Notes | 1,716 | | | 1,759 | | | 3,416 | | | — | | | Add: fair value adjustment recognized for 2021 Notes | 240 | | | — | | | 25,239 | | | — | | | Net income (loss) attributable to common stockholders, diluted | $ | 297,335 | | | $ | 22,264 | | | $ | 262,748 | | | $ | (35,459) | | | Denominator | | | | | | | | | Weighted-average number of shares outstanding used to compute net income (loss) per share attributable to common stockholders, basic | 11,062,716 | | 9,557,137 | | 10,599,919 | | 9,486,896 | | Weighted-average effect of potentially dilutive securities: | | | | | | | | | Stock Options | 4,178,546 | | 2,334,001 | | 4,375,578 | | — | | Early Exercised Stock Options | — | | 114,922 | | 79,382 | | — | | RSUs | 999,686 | | — | | 499,843 | | — | | Warrants for Common Stock | 187,837 | | 158,990 | | 204,490 | | — | | Convertible Preferred Stock | 6,916,489 | | 6,916,489 | | 6,916,489 | | — | | 2020 Notes | 12,509,591 | | 12,267,157 | | 11,867,403 | | — | | 2021 Notes | 27,026,654 | | — | | 13,513,327 | | — | | Weighted-average number of shares outstanding used to compute net income (loss) per share attributable to common stockholders, diluted | 62,881,519 | | 31,348,696 | | 48,056,431 | | 9,486,896 | | Diluted net income (loss) per share attributable to common shareholders | $ | 4.73 | | | $ | 0.71 | | | $ | 5.47 | | | $ | (3.74) | |
The 2021 Notes are only convertible upon the occurrence of certain events such as an IPO, change of control, or equity financing. The conversion price depends on the price of the equity securities issued in such events and the Company’s capitalization at the time. As such, the conversion price and number of underlying shares for the 2021 Notes cannot be determined until a conversion-triggering event occurs and were not included within the fiscal year 2025 periods. See Note 8 – Convertible Notes and Term Loan for additional information.
|
| Schedule of Potentially Dilutive Securities Excluded from Net Loss Per Share |
The following outstanding shares of potentially dilutive securities were excluded from the computation of diluted net income (loss) per share as the effect would have been antidilutive: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Stock options | 154,675 | | 1,849,430 | | 154,675 | | 7,553,732 | | Early exercised stock options | 130,012 | | 624,939 | | 130,012 | | 850,156 | | RSUs | 1,362,997 | | 1,187,637 | | 1,362,997 | | 1,187,637 | | Warrants for common stock | 7,618 | | 7,618 | | 7,618 | | 291,610 | | Warrants convertible for preferred stock (TriplePoint Loan Agreement) | 11,674 | | 11,674 | | 11,674 | | 11,674 | | 2020 Notes | — | | — | | — | | 12,267,157 | | Convertible preferred stock | — | | — | | — | | 6,916,489 | | Total | 1,666,976 | | 3,681,298 | | 1,666,976 | | 29,078,455 |
|