Quarterly report [Sections 13 or 15(d)]

Net (Loss) Income Per Share

v3.25.1
Net (Loss) Income Per Share
3 Months Ended
Mar. 31, 2025
Net Loss Per Share [Abstract]  
Net (Loss) Income Per Share

12. Net (Loss) Income Per Share

 

The Company computes net (loss) income per share using the two-class method. The two-class method uses an earnings allocation formula that determines net loss per share for common stock and any participating securities according to dividends declared and participation rights in undistributed earnings.

 

Diluted net loss per share includes the potential dilutive effect of common stock equivalents as if such securities were converted or exercised during the period, when the effect is dilutive. Common stock equivalents include: (i) outstanding stock options and restricted stock units; (ii) common stock to be issued upon the assumed exercise of the Company’s common stock warrants; (iii) common stock to be issued upon the assumed conversion of the Company’s convertible preferred stock, and (iv) warrants related to the Company’s March private placement financing. Because the impact of these items is generally anti-dilutive during periods of net loss, there is no difference between basic and diluted loss per common share for periods with net losses. 

The following tables set forth the computation of basic and diluted net (loss) income per share of common stock (in thousands, except share and per share data):

 

    Three Months Ended
March 31,
 
    2024     2025  
Basic net (loss) income per share            
Numerator:            
Net (loss) income   $ (20,963 )   $ 570  
Less: Dividend to Series B preferred stockholders     (208 )    
-
 
Net income attributable to participating securities    
-
      (60 )
Net (loss) income attributable to common stockholders, basic     (21,171 )     510  
                 
Denominator:                
Weighted-average shares outstanding used in computing net (loss) income per share attributable to common stockholders, basic     34,912,692       116,818,811  
Net (loss) income  per share attributable to common stockholders, basic   $ (0.61 )   $
-
 

 

    Three Months Ended
March 31,
 
    2024     2025  
Diluted net loss  per share            
Numerator:            
Net (loss) income   $ (20,963 )   $ 570  
Less: Dividend to Series B preferred stockholders     (208 )    
-
 
Net income attributable to participating securities    
-
      (60 )
Change in fair value of preferred stock warrant liability    
-
      (6,724 )
Net loss attributable to common stockholders, diluted     (21,171 )     (6,214 )
                 
Denominator:                
Weighted-average shares outstanding used in computing net loss per share attributable to common stockholders, diluted     34,912,692       123,834,773  
Net loss per share attributable to common stockholders, diluted   $ (0.61 )   $ (0.05 )

 

The following outstanding shares of potentially dilutive securities were excluded from the computation of diluted net (loss) income per share for the periods presented because including them would have been antidilutive:

 

    Three Months Ended
March 31,
 
    2024     2025  
             
Options to purchase common stock     10,320,505       13,645,794  
Series A-2 Prime preferred stock     -       11,151,449  
Series B-2 preferred stock    
-
      3,000,000  
Warrants to purchase common stock     4,784,193       4,784,193  
Warrants to purchase convertible preferred stock     160,958,167       69,603,531  
Total     176,062,865       102,184,967