| Schedule of Basic and Diluted Net Loss Per Share |
Basic
and diluted net loss per share attributable to common stockholders was calculated as follows (in thousands except for share and per share
amounts:
Schedule of Basic and Diluted Net Loss Per Share
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| | |
Three
months Ended June 30, | | |
Six
months Ended June 30, | |
| | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| Numerator: | |
| | | |
| | | |
| | | |
| | |
| Net loss per share
attributable to common stockholders | |
$ | (2,849 | ) | |
$ | (3,786 | ) | |
| (3,805 | ) | |
| (4,039 | ) |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Weighted-average common shares
outstanding - basic and diluted | |
| 28,965,344 | | |
| 7,270,964 | | |
| 28,952,133 | | |
| 7,270,964 | |
| Net
loss per share attributable to Fusemachines Inc. common stockholders - basic and diluted | |
| (0.10 | ) | |
| (0.52 | ) | |
| (0.13 | ) | |
| (0.56 | ) |
|
Basic
and diluted net loss per share attributable to common stockholders was calculated as follows (in thousands except for share and per share
amounts-
Schedule
of Basic and Diluted Net Loss Per Share
| | |
2025 | | |
2024 | |
| | |
Year Ended December 31, | |
| | |
2025 | | |
2024 | |
| Numerator: | |
| | | |
| | |
| Net loss | |
$ | (928 | ) | |
$ | (15,383 | ) |
| Denominator: | |
| | | |
| | |
| Weighted-average common shares outstanding - basic and diluted | |
| 11,525,384 | | |
| 6,958,570 | |
| Net loss per share attributable to Fusemachines Inc. common stockholders - basic and diluted | |
| (0.08 | ) | |
| (2.21 | ) |
|
| Schedule of Outstanding Shares of Potentially Dilutive Securities |
The
following outstanding shares of potentially dilutive securities were excluded from the computation of diluted net loss per share for
the periods presented because including them would have been antidilutive:
Schedule of Outstanding Shares of Potentially Dilutive Securities
| | |
June
30, | | |
December 31, | |
| | |
2026 | | |
2025 | |
| Common Stock Warrants | |
| 92,211 | | |
| 92,211 | |
| Stock
options (1) | |
| 589,192 | | |
| 686,880 | |
| SPAC
public and private placement warrants (2) (refer
note 16) | |
| 13,458,750 | | |
| 13,458,750 | |
| Equity Share warrant (Refer
note 15) | |
| 2,108,070 | | |
| 2,108,070 | |
| Issuance of
warrants pursuant to conversion of convertible note (refer note 5) | |
| 30,000 | | |
| 30,000 | |
| Restricted
stock units (RSU) (Refer note 8) | |
| 1,217,210 | | |
| - | |
| Antidilutive
securities excluded from computation of earnings per share, amount | |
| 17,495,433 | | |
| 16,375,911 | |
| (1) | | Includes 6,772
stock options as of December 31, 2025 that were early exercised in exchange for non-recourse promissory notes. (Refer to “Note
8 - Stock-based Compensation “). |
| (2) | | The SPAC public
and private placement warrants were outstanding at CSLM Holding, Inc. prior to the business combination and were classified as equity
and included in APIC in CSLM’s historical financial statements. The warrants became exercisable for shares of Fusemachines Inc.
common stock 30 days after the consummation of the business combination and were excluded from diluted net loss per share as their inclusion
would have been antidilutive. |
|
The
following outstanding shares of potentially dilutive securities were excluded from the computation of diluted net loss per share for
the periods presented because including them would have been antidilutive:
Schedule
of Outstanding Shares of Potentially Dilutive Securities
| | |
December 31, | | |
December 31, | |
| | |
2025 | | |
2024 | |
| Convertible Preferred Stock (as converted to common stock) | |
| - | | |
| 5,950,673 | |
| Common Stock Warrants | |
| 92,211 | | |
| 92,211 | |
| Stock options (1) | |
| 686,880 | | |
| 1,700,058 | |
| SPAC public and private placement warrants (2) (refer note
24) | |
| 13,458,750 | | |
| - | |
| Equity Share warrant (refer note 22) | |
| 2,108,070 | | |
| - | |
| Issuance of warrants pursuant to conversion of convertible note (refer note 10) | |
| 30,000 | | |
| - | |
| Antidilutive securities
excluded from computation of earnings per share, amount | |
| 16,375,911 | | |
| 7,742,942 | |
| (1) | | Includes 6,772
stock options as of December 31, 2024, that were early exercised in exchange for non-recourse promissory notes. (Refer to “Note
14 - Stock-based Compensation “). |
| (2) | | The SPAC public
and private placement warrants were outstanding at CSLM Acquisition Corp. prior to the business combination and were classified as equity
and included in APIC in CSLM’s historical financial statements. The warrants became exercisable for shares of Fusemachines Inc.
common stock 30 days after the consummation of the business combination and were excluded from diluted net loss per share as their inclusion
would have been antidilutive |
|