v3.26.1
Convertible Preferred Stock
6 Months Ended
Jun. 30, 2026
Stockholders' Equity Note [Abstract]  
Convertible Preferred Stock

6. Convertible Preferred Stock

On January 6, 2026, the Company entered into the Series F Preferred Stock Purchase Agreement (the “Series F Agreement”) and issued to certain investors an aggregate of 49,518,175 shares of Series F convertible preferred stock (the “Series F Preferred Stock”) at a purchase price of $6.16 per share for gross proceeds of $305.2 million. The gross proceeds were offset by $0.7 million of issuance costs.

In accordance with the terms of the Company’s certificate of incorporation, the issuance of the Series F Preferred Stock triggered adjustments to the respective conversion prices of the Series A convertible preferred stock (the “Series A Preferred Stock”), the Series B convertible preferred stock (the “Series B Preferred Stock”), the Series C convertible preferred stock (the “Series C Preferred Stock”), the Series D convertible preferred stock (the “Series D Preferred Stock”) and the Series E convertible preferred stock (the “Series E Preferred Stock”) (as described further below). As a result, the Company recorded an increase to additional paid-in capital and a deemed dividend of $7.9 million which is equal to the change in fair value of the Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock, Series D Preferred Stock and Series E Preferred Stock due to the triggering of the down-round feature. As the Company did not have retained earnings at the time the Series F Preferred Stock was issued, the deemed dividend was charged against additional paid-in capital resulting in no net impact to additional paid-in capital. The fair value of each preferred share class was determined using a “with-and-without” model under which the equity value of the Company was allocated using a hybrid method, whereby the equity value in the IPO scenario was allocated to each class of shares using the fully-diluted shares outstanding and whereby the equity value in the non-IPO scenario was allocated using an option-pricing model to reflect the full distribution of possible non-IPO outcomes, both before and after the adjustment to the respective conversion price. The following table summarizes the significant Level 3 unobservable inputs used to estimate the fair value of the Series A Preferred Stock, Series B Preferred Stock, Series C Preferred Stock, Series D Preferred Stock and Series E Preferred Stock at the Series F Preferred Stock issuance date:

 

 

January 6, 2026

Expected volatility

 

78.0%

Expected dividend yield

 

Expected term (in years)

 

0.85 - 2.5

Risk-free interest rate

 

3.6%

 

Upon the issuance of each series of convertible preferred stock, the Company assessed the embedded conversion and liquidation features of the securities and determined that the Company was not required to separately account for these features.

Convertible preferred stock consisted of the following at December 31, 2025 (in thousands, except share and per share amounts):

 

 

 

Shares of
Preferred
Stock
Authorized

 

 

Original
Issuance Price
Per Share

 

 

Shares of
Preferred Stock
Issued and
Outstanding

 

 

Carrying
Value

 

 

Liquidation
Preference

 

 

Shares of
Common Stock
Issuable Upon
Conversion

 

Series A

 

 

1,434,062

 

 

$

7.75

 

 

 

1,434,062

 

 

$

14,914

 

 

$

19,477

 

 

 

1,002,805

 

Series B

 

 

4,658,112

 

 

$

14.06

 

 

 

4,658,112

 

 

 

65,388

 

 

 

106,351

 

 

 

4,069,102

 

Series C

 

 

7,384,710

 

 

$

14.49

 

 

 

7,384,710

 

 

 

106,674

 

 

 

152,175

 

 

 

6,540,022

 

Series D

 

 

16,537,979

 

 

$

10.76

 

 

 

16,537,979

 

 

 

177,581

 

 

 

225,956

 

 

 

12,669,755

 

Series E

 

 

23,281,563

 

 

$

6.23

 

 

 

23,281,563

 

 

 

145,414

 

 

 

155,013

 

 

 

15,128,745

 

 

 

53,296,426

 

 

 

 

 

 

53,296,426

 

 

$

509,971

 

 

$

658,972

 

 

 

39,410,429

 

 

 

Upon the closing of the IPO, each series of convertible preferred stock was converted into common stock and non-voting common stock, as follows:

 

 

 

Shares of
Common Stock
Issued Upon
Conversion

 

 

Shares of
Non-Voting
Common Stock
Issued Upon
Conversion

 

Series A

 

 

1,062,074

 

 

 

Series B

 

 

4,839,338

 

 

 

Series C

 

 

7,811,705

 

 

 

Series D

 

 

14,493,574

 

 

 

Series E

 

 

15,188,963

 

 

 

Series F

 

 

30,596,417

 

 

 

1,581,210

 

 

 

73,992,071

 

 

 

1,581,210