v3.25.0.1
Net Loss Per Share Attributable to Common Stockholders (Tables)
12 Months Ended
Dec. 31, 2024
Earnings Per Share [Abstract]  
Schedule of Calculation for Basic and Diluted Net Loss Per Share

The following table presents the calculation for basic and diluted net loss per share (in thousands, except share and per share data):

 

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022

 

Numerator:

 

 

 

 

 

 

 

 

 

Net loss

 

$

(705,809

)

 

$

(214,118

)

 

$

(289,811

)

Accretion of convertible preferred stock to redemption value

 

 

—

 

 

 

(4,338

)

 

 

(301

)

Dividends on Series A, B, B-1, B-2, C, D, E, F, G, G-3,
   and G-4 preferred shares

 

 

(39,347

)

 

 

(44,497

)

 

 

(40,975

)

Cumulative undeclared dividends on Series C preferred
   shares

 

 

(1,174

)

 

 

(3,011

)

 

 

(2,841

)

Net loss attributable to common stockholders

 

$

(746,330

)

 

$

(265,964

)

 

$

(333,928

)

Denominator:

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding, basic
   and diluted

 

 

119,849

 

 

 

63,306

 

 

 

63,032

 

Net loss per share attributable to common stockholders,
   basic and diluted

 

$

(6.23

)

 

$

(4.20

)

 

$

(5.30

)

Schedule of Antidilutive Securities Excluded From the Computation of Earnings Per Share

The following outstanding shares of common stock equivalents were excluded from the calculation of diluted net loss per share for each period, as the impact of including them would have been anti-dilutive. As disclosed in Note 9, the Company issued a warrant for $100 million in shares of the Company’s Class A common stock. As per the terms of the warrant, potentially dilutive shares are based on the latest equity financing price. The warrant was terminated for no consideration on December 31, 2024.

 

 

 

As of December 31,

 

 

 

2024

 

 

2023

 

 

2022

 

Stock options outstanding

 

 

—

 

 

 

210,000

 

 

 

210,000

 

Convertible preferred stock

 

 

—

 

 

 

63,525,953

 

 

 

62,692,927

 

AstraZeneca warrant

 

 

—

 

 

 

1,744,991

 

 

 

1,744,991

 

Mpirik holdback liability

 

 

—

 

 

 

8,724

 

 

 

—

 

SEngine holdback liability

 

 

—

 

 

 

41,436

 

 

 

—

 

Unvested RSUs

 

 

6,873,974

 

 

 

—

 

 

 

—

 

Allen & Company warrant

 

 

—

 

 

 

150,000

 

 

 

—

 

Total potentially dilutive shares

 

 

6,873,974

 

 

 

65,681,104

 

 

 

64,647,918