| Schedule of calculation of basic and diluted net loss per share |
The following table sets forth the computation of basic and
diluted net loss per share attributable to common stockholders for the periods presented (in thousands, except per share data):
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$(290,509)
|
|
|
$(323,021)
|
|
|
$(605,150)
|
|
|
$(452,269)
|
|
Dividends and accretion on Series C redeemable
convertible preferred stock
|
|
|
—
|
|
|
(15,596)
|
|
|
(28,722)
|
|
|
(15,596)
|
|
Net loss attributable to common stockholders, basic
|
|
|
$(290,509)
|
|
|
$(338,617)
|
|
|
$(633,872)
|
|
|
$(467,865)
|
|
Change in fair value of common stock warrants
|
|
|
—
|
|
|
—
|
|
|
(26,845)
|
|
|
—
|
|
Net loss attributable to common stockholders,
diluted
|
|
|
$(290,509)
|
|
|
$(338,617)
|
|
|
$(660,717)
|
|
|
$(467,865)
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used in computing net loss
attributable to common stockholders, basic
|
|
|
486,591
|
|
|
209,626
|
|
|
366,765
|
|
|
209,560
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock warrants
|
|
|
—
|
|
|
—
|
|
|
1,842
|
|
|
—
|
|
Weighted-average shares used in computing net loss
attributable to common stockholders, diluted
|
|
|
486,591
|
|
|
209,626
|
|
|
368,607
|
|
|
209,560
|
|
Net loss per share attributable to common
stockholders, basic
|
|
|
$(0.60)
|
|
|
$(1.62)
|
|
|
$(1.73)
|
|
|
$(2.23)
|
|
Net loss per share attributable to common
stockholders, diluted
|
|
|
$(0.60)
|
|
|
$(1.62)
|
|
|
$(1.79)
|
|
|
$(2.23)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table sets forth the computation of basic and
diluted net loss per share attributable to common stockholders for the periods presented (in thousands, except per share data):
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations
|
|
|
$(30,866)
|
|
|
$(593,748)
|
|
|
$(863,448)
|
|
Net loss from discontinued operations
|
|
|
(189)
|
|
|
—
|
|
|
—
|
|
Net loss
|
|
|
(31,055)
|
|
|
(593,748)
|
|
|
(863,448)
|
|
Dividends and accretion on Series C redeemable
convertible preferred stock
|
|
|
—
|
|
|
—
|
|
|
(74,317)
|
|
Net loss attributable to common stockholders, basic and diluted
|
|
|
$(31,055)
|
|
|
$(593,748)
|
|
|
$(937,765)
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used in computing net loss
attributable to common stockholders, basic and diluted
|
|
|
180,632
|
|
|
192,164
|
|
|
217,854
|
|
Net loss from continuing operations per share
attributable to common stockholders, basic and diluted
|
|
|
$(0.17)
|
|
|
$(3.09)
|
|
|
$(4.30)
|
|
Net loss from discontinued operations per share
attributable to common stockholders, basic and diluted
|
|
|
0.00
|
|
|
—
|
|
|
—
|
|
Net loss per share attributable to common stockholders, basic and diluted
|
|
|
$(0.17)
|
|
|
$(3.09)
|
|
|
$(4.30)
|
|
|
|
|
|
|
|
|
|
|
|
|
| Schedule of antidilutive securities excluded from computation |
The number of securities that were excluded from the
calculation of diluted net loss per share attributable to common stockholders for the periods presented because including them would have been anti-dilutive are as follows (in thousands):
|
|
|
|
|
|
Redeemable convertible preferred stock
|
|
|
—
|
|
|
188,684
|
|
Outstanding convertible notes
|
|
|
—
|
|
|
24,544
|
|
Outstanding stock options
|
|
|
44,480
|
|
|
49,949
|
|
Outstanding RSUs and RSAs
|
|
|
27,146
|
|
|
—
|
|
Outstanding warrants to purchase common stock
|
|
|
4,337
|
|
|
4,337
|
|
ESPP
|
|
|
147
|
|
|
—
|
|
Total
|
|
|
76,110
|
|
|
267,514
|
|
|
|
|
|
|
|
|
|
The number of securities that were excluded from the
calculation of diluted net loss per share attributable to common stockholders for the periods presented because including them would have been anti-dilutive are as follows (in thousands):
|
|
|
|
|
|
Redeemable convertible preferred stock
|
|
|
83,775
|
|
|
154,678
|
|
|
184,986
|
|
Outstanding convertible notes
|
|
|
22,773
|
|
|
24,544
|
|
|
—
|
|
Outstanding stock options
|
|
|
32,655
|
|
|
51,239
|
|
|
47,219
|
|
Outstanding warrants to purchase common stock
|
|
|
2,082
|
|
|
4,337
|
|
|
4,337
|
|
Total
|
|
|
141,285
|
|
|
234,798
|
|
|
236,542
|
|
|
|
|
|
|
|
|
|
|
|
|