| Schedule of Net Loss Per Share, Basic and Diluted |
The
following table sets forth the computation of basic and diluted net loss per share for the three months ended September 30, 2026 and
2025:
Schedule
of Net Loss Per Share, Basic and Diluted
| | |
| | | |
| | |
| | |
For the three months ended September 30, | |
| | |
2026 | | |
2025 | |
| Numerator: | |
| | | |
| | |
| Net loss | |
$ | (14,102 | ) | |
$ | (17,168 | ) |
| | |
| | | |
| | |
| Net loss attributable to common stockholders - basic - Class A | |
$ | (8,957 | ) | |
$ | (148 | ) |
| Net loss attributable to common stockholders - basic - Class B | |
$ | (5,145 | ) | |
$ | (17,020 | ) |
| | |
| | | |
| | |
| Net loss attributable to common stockholders - dilutive - Class A | |
$ | (14,102 | ) | |
$ | (17,168 | ) |
| | |
| | | |
| | |
| Denominator: | |
| | | |
| | |
| Weighted average common shares outstanding - basic - Class A | |
| 51,406,707 | | |
| 257,442 | |
| Weighted average common shares outstanding - basic - Class B | |
| 29,533,018 | | |
| 29,533,018 | |
| | |
| | | |
| | |
| Incremental Shares - Class B conversion to Class A | |
| 29,533,018 | | |
| 29,533,018 | |
| | |
| | | |
| | |
| Weighted average common shares outstanding - dilutive - Class A | |
| 80,939,725 | | |
| 29,790,460 | |
| | |
| | | |
| | |
| Loss per share | |
| | | |
| | |
| Net loss per share - basic - Class A | |
$ | (0.17 | ) | |
$ | (0.58 | ) |
| Net loss per share - basic - Class B | |
$ | (0.17 | ) | |
$ | (0.58 | ) |
| | |
| | | |
| | |
| Net loss per share - dilutive - Class A | |
$ | (0.17 | ) | |
$ | (0.58 | ) |
The
following table sets forth the computation of basic and diluted net loss per share for the nine months ended September 30, 2026 and 2025:
| | |
| | | |
| | |
| | |
For the nine months ended September 30, | |
| | |
2026 | | |
2025 | |
| Numerator: | |
| | | |
| | |
| Net loss | |
$ | (93,267 | ) | |
$ | (14,617 | ) |
| | |
| | | |
| | |
| Net loss attributable to common stockholders - basic - Class A | |
$ | (40,741 | ) | |
$ | (43 | ) |
| Net loss attributable to common stockholders - basic - Class B | |
$ | (52,526 | ) | |
$ | (14,574 | ) |
| Net loss attributable to common stockholders - basic | |
$ | (52,526 | ) | |
$ | (14,574 | ) |
| | |
| | | |
| | |
| Net loss attributable to common stockholders - dilutive - Class A | |
$ | (93,267 | ) | |
$ | (14,617 | ) |
| Net loss attributable to common stockholders - dilutive | |
$ | (93,267 | ) | |
$ | (14,617 | ) |
| | |
| | | |
| | |
| Denominator: | |
| | | |
| | |
| Weighted average common shares outstanding - basic - Class A | |
| 22,907,066 | | |
| 86,129 | |
| Weighted average common shares outstanding - basic - Class B | |
| 29,533,018 | | |
| 29,533,018 | |
| Weighted average common shares outstanding - basic | |
| 29,533,018 | | |
| 29,533,018 | |
| | |
| | | |
| | |
| Incremental Shares - Class B conversion to Class A | |
| 29,533,018 | | |
| 29,533,018 | |
| | |
| | | |
| | |
| Weighted average common shares outstanding - dilutive - Class A | |
| 52,440,084 | | |
| 29,619,147 | |
| Weighted average common shares outstanding - dilutive | |
| 52,440,084 | | |
| 29,619,147 | |
| | |
| | | |
| | |
| Loss per share | |
| | | |
| | |
| Net loss per share - basic - Class A | |
$ | (1.78 | ) | |
$ | (0.49 | ) |
| Net loss per share - basic - Class B | |
$ | (1.78 | ) | |
$ | (0.49 | ) |
| Net loss per share - basic | |
$ | (1.78 | ) | |
$ | (0.49 | ) |
| | |
| | | |
| | |
| Net loss per share - dilutive - Class A | |
$ | (1.78 | ) | |
$ | (0.49 | ) |
| Net loss per share - dilutive | |
$ | (1.78 | ) | |
$ | (0.49 | ) |
|