| Schedule of Net Loss Per Share |
The following table sets forth the computation of basic and diluted net loss per share (in thousands, except unit/share and per unit/share amounts, unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
|
|
|
|
|
|
|
| Net loss |
$ |
(8,652) |
|
|
$ |
(1,238) |
|
|
$ |
(8,792) |
|
|
$ |
(23,595) |
|
| Less: Net loss attributable to non-controlling interest |
(5,307) |
|
|
(752) |
|
|
(5,329) |
|
|
(14,893) |
|
| Net loss attributable to Class A Common Stock, basic and diluted |
$ |
(3,345) |
|
|
$ |
(486) |
|
|
$ |
(3,463) |
|
|
$ |
(8,702) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted-average shares of Class A Common Stock outstanding, basic and diluted |
11,986,604 |
|
|
10,799,479 |
|
|
11,771,326 |
|
|
8,862,574 |
|
|
|
|
|
|
|
|
|
| Net loss per share attributable to Class A common stockholders, basic and diluted |
$ |
(0.28) |
|
|
$ |
(0.05) |
|
|
$ |
(0.29) |
|
|
$ |
(0.98) |
|
|
|
|
|
|
|
|
|
|
| Schedule of Antidilutive Securities |
We excluded the following potentially dilutive securities, presented based on amounts outstanding at each period end, from the computation of diluted net loss per share attributable to Class A Common Shareholders because including them would have had an antidilutive effect:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2026 |
|
2025 |
|
2026 |
|
2025 |
| Stock Options |
846,545 |
|
|
772,249 |
|
|
846,545 |
|
|
772,249 |
|
| Common Units |
13,045,498 |
|
|
13,388,969 |
|
|
13,045,498 |
|
|
13,388,969 |
|
| RSUs |
695,240 |
|
|
412,418 |
|
|
695,240 |
|
|
412,418 |
|
| PSUs |
1,075,938 |
|
|
846,241 |
|
|
1,075,938 |
|
|
846,241 |
|
| Incentive Units (Share Equivalents) |
122,185 |
|
|
122,185 |
|
|
122,185 |
|
|
122,185 |
|
| Employee Stock Purchase Plan |
7,540 |
|
|
8,166 |
|
|
7,540 |
|
|
8,166 |
|
| Total units excluded from computation of diluted net loss per share |
15,792,946 |
|
|
15,550,228 |
|
|
15,792,946 |
|
|
15,550,228 |
|
|