|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
|
|---|---|---|---|---|
| Formation costs, professional fees and general and administrative costs | ||||
| Revenues | ||||
| Cost of revenue | ||||
| Gross profit | ||||
| Operating expenses: | ||||
| Sales and marketing ($0 and $3,783 from related parties, respectively) | ||||
| Research and development | ||||
| General and administrative | ||||
| Total operating expenses | ||||
| Loss from operations | ||||
| Other income (expense): | ||||
| Interest earned on marketable securities held in Trust Account | ||||
| Change in fair value of Convertible Promissory Notes – Related Party | ||||
| Interest expense | ||||
| Extinguishment of senior notes | ||||
| Loss on issuance of forward purchase agreement derivative liability | ||||
| Change in fair value of forward purchase agreement derivative liability | ||||
| Loss on issuance of senior secured notes | ||||
| Loss on extinguishment of senior secured notes | ||||
| Gain on extinguishment of forward purchase agreement settlement liability | ||||
| Gain on extinguishment of liabilities ($2,610 and $0 from related parties, respectively) | ||||
| Gain on forbearance agreement | ||||
| Other income (expense), net | ||||
| Total other income (expense), net | ||||
| Net income (loss) before income taxes | ||||
| Provision for income taxes | ||||
| Net loss | ||||
| Net income (loss) | ||||
| Foreign currency translation adjustment | ||||
| Comprehensive income (loss) | ||||
| Net income (loss) per share attributable to Common Stockholders, basic | ||||
| Common Class A | ||||
| Common Class B | ||||
| Total net income (loss) per share attributable to Common Stockholders, basic | ||||
| Net income (loss) per share attributable to Common Stockholders, diluted | ||||
| Common Class A | ||||
| Common Class B | ||||
| Total net income (loss) per share attributable to Common Stockholders, diluted | ||||
| Weighted-average common shares outstanding, basic | ||||
| Common Class A | ||||
| Common Class B | ||||
| Total weighted-average common shares outstanding, basic | ||||
| Weighted-average common shares outstanding, diluted | ||||
| Common Class A | ||||
| Common Class B | ||||
| Total weighted-average common shares outstanding, diluted |
Loading...