| Schedule of Basic and Diluted Net Loss Per Share Attributable to Common Stockholders |
Basic and diluted net loss per
share attributable to common stockholders was calculated as follows:
| |
|
Six months
ended
June 30, |
|
|
Three months
ended
June 30, |
|
| |
|
2026 |
|
|
2026 |
|
| Basic net loss per share: |
|
|
|
|
|
|
| Net loss attributable
to Class A common stockholders |
|
|
(14,209 |
) |
|
|
(3,439 |
) |
| Deduct
redeemable convertible preferred shares cumulative dividend |
|
|
- |
|
|
|
- |
|
| Net loss attributable to Class
A common stockholders - basic |
|
|
(14,209 |
) |
|
|
(3,439 |
) |
| Weighted average number
of common stock - basic |
|
|
8,458,222 |
|
|
|
13,390,609 |
|
| Net loss
per share attributable to common stockholders - basic |
|
$ |
(1.68 |
) |
|
$ |
(0.26 |
) |
| |
|
|
|
|
|
|
|
|
| Diluted loss per share: |
|
|
|
|
|
|
|
|
| Numerator: |
|
|
|
|
|
|
|
|
| Net loss attributable to Class
A common stockholders - basic |
|
|
(14,209 |
) |
|
|
(3,439 |
) |
| Change
in fair value of warrant liability |
|
|
(1,196 |
) |
|
|
(109 |
) |
| Net loss attributable to Class
A common stockholders - diluted |
|
|
(15,405 |
) |
|
|
(3,548 |
) |
| |
|
|
|
|
|
|
|
|
| Denominator: |
|
|
|
|
|
|
|
|
| Effect of dilutive securities: |
|
|
|
|
|
|
|
|
| Weighted average number of common stock - basic |
|
|
8,458,222 |
|
|
|
13,390,609 |
|
| Common
shares issuable for warrants liability |
|
|
211,111 |
|
|
|
400,000 |
|
| Weighted average number
of common stock - diluted |
|
|
8,669,333 |
|
|
|
13,790,609 |
|
| |
|
|
|
|
|
|
|
|
| Net loss
per share attributable to common stockholders - diluted |
|
$ |
(1.78 |
) |
|
$ |
(0.26 |
) |
| |
|
Six months
ended
June 30, |
|
|
Three months
ended
June 30, |
|
| Basic
and diluted net loss per share: |
|
2025 |
|
|
2025 |
|
| Net loss attributable
to Class A common stockholders |
|
|
(5,760 |
) |
|
|
(2,446 |
) |
| Deduct
redeemable convertible preferred shares cumulative dividend |
|
|
(312 |
) |
|
|
(171 |
) |
| Net loss attributable to Class
A common stockholders |
|
|
(6,072 |
) |
|
|
(2,617 |
) |
| Weighted
average number of common stock, basic and diluted |
|
|
2,396,328 |
|
|
|
2,435,385 |
|
| Net loss per share attributable
to common stockholders, basic and diluted |
|
$ |
(2.53 |
) |
|
$ |
(1.07 |
) |
|
Basic and diluted net loss
per share attributable to common stockholders was calculated as follows:
| |
|
Year
ended
December 31,
2025 |
|
|
Year
ended
December 31,
2024 |
|
| Net loss |
|
|
(12,819 |
) |
|
|
(15,610 |
) |
| Deduct redeemable convertible preferred stock
cumulative dividend |
|
|
(687 |
) |
|
|
(570 |
) |
| Net loss attributable to ordinary shareholders |
|
|
(13,506 |
) |
|
|
(16,180 |
) |
| Weighted average number of ordinary shares (thousands of shares), basic and diluted |
|
|
745,257 |
|
|
|
748,188 |
|
| Net loss per share attributable to ordinary shareholders, basic and
diluted |
|
|
(18.12 |
) |
|
|
(21.62 |
) |
|