UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
Date of Report (Date of earliest event reported): May 06, 2026 |
Ethos Technologies Inc.
(Exact name of Registrant as Specified in Its Charter)
|
|
|
|
|
Delaware |
001-43065 |
81-3181024 |
(State or Other Jurisdiction
of Incorporation) |
(Commission File Number) |
(IRS Employer
Identification No.) |
|
|
|
|
|
90 New Montgomery Street, Suite 1500 |
|
San Francisco, California |
|
94105 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
|
Registrant’s Telephone Number, Including Area Code: 415 915-0665 |
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
Title of each class
|
|
Trading
Symbol(s) |
|
Name of each exchange on which registered
|
Class A Common Stock, $0.0001 par value |
|
LIFE |
|
Nasdaq Global Select Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☒
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On May 6, 2026, Ethos Technologies Inc. issued a press release announcing financial results for the fiscal quarter ended March 31, 2026. A copy of the press release is being furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information contained in this Item 2.02 of this Current Report on Form 8-K (including the accompanying Exhibit 99.1 hereto) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filings, except as expressly incorporated by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
|
|
|
Exhibit No. |
|
Description |
99.1 |
|
Press Release dated May 6, 2026. |
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
Ethos Technologies Inc. |
Dated: May 6, 2026 |
|
|
|
By: |
/s/ Christopher Capozzi |
|
|
|
Christopher Capozzi |
|
|
|
Chief Financial Officer |
Ethos Reports First Quarter Fiscal Year 2026 Financial Results
•Q1 Revenue grew 104% year-over-year to $193 million
•Q1 Direct Channel Revenue grew 136% year-over-year to $146 million
•Q1 Third-Party Revenue grew 42% year-over-year to $47 million
Austin, TX — May 6, 2026 — Ethos (Nasdaq: LIFE), a leading life insurance technology company on a mission to democratize access to life insurance, today announced its financial results for the first quarter ended March 31, 2026.
“Q1 is our seasonally strongest quarter, and this was an exceptional one,” said Peter Colis, CEO and Co-Founder of Ethos. “Our results reflect both the velocity of our growth and the discipline of our execution. We are committed to protecting families at scale, and in Q1 we protected more than 88,000 additional families.”
First Quarter 2026 Financial Highlights
•Revenue: Grew 104% year-over-year to $193.1 million
•Direct Channel Revenue: Grew 136% year-over-year to $146.0 million with similar year-over-year unit economics
•Third-Party Channel Revenue: Grew 42% year-over-year to $47.1 million
•Net Loss: $(166.4) million, representing a (86)% margin
•Non-GAAP Net Income: $29.1 million, representing a 15% margin
•Adjusted EBITDA: $33.6 million, representing a 17% margin
•Gross Profit: $189.9 million, representing a 98% gross profit margin
•Contribution Profit: $58.6 million, a 30% contribution profit margin
•Net Loss per Share: basic and diluted, was $(3.57) per share
•Non-GAAP Net Income per Share: diluted was $0.38 per share
•Cash Flow: $31.2 million net cash provided by operations
First Quarter 2026 Business Highlights
•Families Protected: Activated 88,373 new policies in Q1, representing 84% year-over-year growth
•Reported Average Revenue per Unit: $2,185, representing 11% year-over-year growth
•Product Innovation: Launched two new Whole Life products with Banner Life
Agent Payments Update
During Q1, Ethos updated its third-party agent compensation and persistency estimates to reflect both maturing cohort experience and the impact of recent operational improvements. As these cohorts matured and additional observed experience accumulated, Ethos identified that early-stage policy persistency was better than originally projected. Together with the impact of recent operational improvements, these factors resulted in lower agent
compensation clawbacks and, therefore, higher agent compensation expense than originally projected for policies activated through the company's Third-Party channel in the second half of 2024 and throughout 2025.
The resulting change in estimate resulted in a one-time, non-cash charge of $16.5 million in Q1.
Financial Outlook
For the second quarter of 2026, Ethos expects the following:
•Total Revenue: Between $114.0 million and $118.0 million, representing a 31% increase year-over-year at the midpoint
•Adjusted EBITDA: Between $20.0 million and $22.0 million
For the full fiscal year 2026, Ethos expects the following:
•Total Revenue: Between $561.0 million and $565.0 million, representing a 45% increase year-over-year at the midpoint
•Adjusted EBITDA: Between $103.0 million and $107.0 million
Ethos’ financial outlook for the second quarter and full fiscal year 2026 are forward-looking, and actual results may differ materially as a result of many factors. Refer to the Forward-Looking Statements safe harbor below for information on the factors that could cause the company's actual results to differ materially from these forward-looking statements.
Reconciliation of Adjusted EBITDA on a forward-looking basis to net income, the most directly comparable GAAP measure, is not available without unreasonable efforts due to high variability and complexity and low visibility with respect to certain charges excluded from this non-GAAP measure, including interest expense and interest income and income tax expenses. Ethos expects the variability of these items could have a significant, and potentially unpredictable, impact on its future GAAP financial results.
Conference Call Information
Ethos will host a conference call for analysts and investors to discuss its earnings results for the first quarter 2026 and outlook for its second fiscal quarter and fiscal year 2026 today at 1:30 p.m. Pacific time (4:30 p.m. Eastern time). A live webcast and accompanying presentation can be accessed through the events section of the Ethos investor relations website at investors.ethos.com. A recorded webcast of the event will also be available on the Ethos Investor Relations website.
Non-GAAP Financial Information
Ethos has provided in this press release financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (GAAP). We believe that non-GAAP financial measures, among others, provide important supplemental information to management and investors, help evaluate our business, identify trends affecting our performance, formulate business plans, and make strategic decisions.
The presentation of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with the Company’s consolidated financial statements prepared in accordance with GAAP. For further information regarding these non-GAAP measures, including the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, please refer to the financial tables below.
Adjusted EBITDA - Ethos defines Adjusted EBITDA as net income excluding interest expense, interest income, income tax expense, depreciation and amortization, and stock-based compensation expense and related taxes as set forth in the table below. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA for a period by revenue for the same period. Ethos uses Adjusted EBITDA and Adjusted EBITDA Margin to assess performance, to inform the preparation of its annual operating budget and quarterly forecasts, to evaluate the effectiveness of its business strategies, and to assist its board of directors in monitoring its business and financial performance. Ethos believes that Adjusted EBITDA and Adjusted EBITDA Margin provide useful information to investors about its business and financial performance, enhance their overall understanding of its past performance and future prospects, including by providing consistency and comparability with its past financial performance, and allow for greater transparency with respect to measures used by its management in investors’ financial and operational decision making. In addition, Ethos believes Adjusted EBITDA is widely used by investors, securities analysts, and other parties in evaluating companies in its industry as a measure of operational performance.
Contribution Profit - Ethos defines Contribution Profit as gross profit less sales and marketing expense, which includes agent payments and underwriting costs for non-activated policies, plus stock-based compensation and related taxes related to its employees and overhead costs allocated to sales and marketing expenses. Gross profit is defined as revenue less cost of revenue. Cost of revenue primarily consists of underwriting costs associated with activated policies. Overhead costs allocated to sales and marketing expenses include professional fees, technology expenses, and other related costs. Contribution Margin is calculated by dividing Contribution Profit for a period by revenue for the same period.
Non-GAAP Net Income and Non-GAAP Net Income Per Share, Basic and Diluted - Ethos defines non-GAAP net income as net income, adjusted to exclude stock-based compensation and related taxes, in order to provide investors and management with greater visibility to the underlying performance of its recurring core business operations. Ethos defines non-GAAP net income per share, basic, as non-GAAP net income divided by the weighted-average shares outstanding. Ethos defines non-GAAP net income per share, diluted, as non-GAAP net income divided by the weighted-average shares outstanding, which includes the dilutive effect of potentially diluted common stock equivalents outstanding during the period, if any.
About Ethos
Ethos is a leading life insurance technology company on a mission to protect families by democratizing access to life insurance and empowering agents at scale. With its robust three-sided technology platform, Ethos is transforming the life insurance experience for consumers, agents, and carriers alike. Ethos offers instant, accessible products and a seamless online process that requires no medical exams and just a few health questions; it eliminates traditional barriers, making it easier than ever for everyone to protect their families. Ethos is redefining how life insurance is bought, sold, and underwritten.
Learn more at ethos.com.
Investor Relations Contact:
Aaron Turner
ir@ethos.com
Press Contact:
Allyson Savage
press@ethos.com
Forward-Looking Statements
This press release and the related conference call contain express and implied “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding Ethos’ financial outlook for the fiscal quarter ending June 30, 2026 and the fiscal year ending December 31, 2026, the size of Ethos’ market opportunity, market trends, and Ethos’ business and financial strategy and plans. In some cases, you can identify forward-looking statements by terms such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “plan,” “project,” “will,” or similar expressions. Such statements are subject to risks, uncertainties and other factors that may cause actual results to be materially different from any future results expressed or implied by the forward-looking statements. These include, but are not limited to: Ethos’ limited operating history at its current scale, scope and complexity; the growth rate of the markets in which Ethos competes; Ethos’ ability to effectively manage and sustain its growth; Ethos’s ability to compete with existing competitors and new market entrants; Ethos’ ability to attract new and retain existing carriers and agency counterparties; adoption of and engagement with Ethos’ platform by individual agents; Ethos’ brand awareness and the success of its marketing efforts to grow its business; potential damage to Ethos’ reputation; disruptions or other business interruptions that affect the availability of Ethos’ platform. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements contained herein are included in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of Ethos’ most recent filings with the Securities and Exchange Commission, including in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025. Except as required by law, Ethos undertakes no obligation, and does not intend, to update these forward-looking statements.
ETHOS TECHNOLOGIES INC.
Condensed Consolidated Statements of Operations
(In Thousands, Except Per Share Data) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2026 |
|
|
2025 |
|
Revenue: |
|
|
|
|
|
|
Commission |
|
$ |
193,099 |
|
|
$ |
94,888 |
|
Total revenue |
|
|
193,099 |
|
|
|
94,888 |
|
Costs and expenses: |
|
|
|
|
|
|
Sales and marketing |
|
|
144,107 |
|
|
|
56,383 |
|
General and administrative |
|
|
180,644 |
|
|
|
13,396 |
|
Technology (exclusive of amortization) |
|
|
27,063 |
|
|
|
9,658 |
|
Cost of revenue |
|
|
3,230 |
|
|
|
1,575 |
|
Depreciation and amortization |
|
|
1,369 |
|
|
|
1,337 |
|
Total costs and expenses |
|
|
356,413 |
|
|
|
82,349 |
|
Income (loss) from operations |
|
|
(163,314 |
) |
|
|
12,539 |
|
Other income (expense): |
|
|
|
|
|
|
Interest expense |
|
|
(662 |
) |
|
|
(973 |
) |
Interest income |
|
|
1,377 |
|
|
|
1,513 |
|
Other income, net |
|
|
53 |
|
|
|
32 |
|
Total other income, net |
|
|
768 |
|
|
|
572 |
|
Net income (loss) before income tax expense |
|
|
(162,546 |
) |
|
|
13,111 |
|
Income tax expense |
|
|
(3,845 |
) |
|
|
(864 |
) |
Net income (loss) |
|
|
(166,391 |
) |
|
|
12,247 |
|
Deemed dividend on the conversion of Series D and D1 redeemable convertible preferred stock |
|
|
(5,642 |
) |
|
|
— |
|
Net income (loss) attributable to common stockholders |
|
$ |
(172,033 |
) |
|
$ |
12,247 |
|
|
|
|
|
|
|
|
Per share data: |
|
|
|
|
|
|
Basic net income (loss) per share |
|
$ |
(3.57 |
) |
|
$ |
0.75 |
|
Diluted net income (loss) per share |
|
$ |
(3.57 |
) |
|
$ |
0.21 |
|
Weighted-average shares used in computing basic net income (loss) per share |
|
|
48,130 |
|
|
|
16,260 |
|
Weighted-average shares used in computing diluted net income (loss) per share |
|
|
48,130 |
|
|
|
58,762 |
|
ETHOS TECHNOLOGIES INC.
Condensed Consolidated Balance Sheets
(In Thousands)(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2026 |
|
|
2025 |
|
Assets |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
107,909 |
|
|
$ |
91,091 |
|
Short-term investments |
|
|
36,692 |
|
|
|
34,876 |
|
Accounts receivable, net |
|
|
53,337 |
|
|
|
36,498 |
|
Commissions receivable-current, net |
|
|
26,382 |
|
|
|
28,786 |
|
Prepaid and other current assets |
|
|
35,032 |
|
|
|
54,553 |
|
Total current assets |
|
|
259,352 |
|
|
|
245,804 |
|
Long-term assets: |
|
|
|
|
|
|
Commissions receivable, net |
|
|
265,021 |
|
|
|
224,219 |
|
Property and equipment, net |
|
|
10,288 |
|
|
|
8,189 |
|
Operating lease right-of-use assets |
|
|
1,892 |
|
|
|
2,183 |
|
Goodwill |
|
|
2,238 |
|
|
|
2,238 |
|
Acquired intangible assets, net of amortization |
|
|
637 |
|
|
|
662 |
|
Long-term investments |
|
|
79,203 |
|
|
|
31,468 |
|
Other long-term assets |
|
|
733 |
|
|
|
574 |
|
Total long-term assets |
|
|
360,012 |
|
|
|
269,533 |
|
Total assets |
|
$ |
619,364 |
|
|
$ |
515,337 |
|
Liabilities, redeemable preferred stock and stockholders’ equity |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
65,908 |
|
|
$ |
55,070 |
|
Accrued expenses |
|
|
53,026 |
|
|
|
39,224 |
|
Liabilities related to sale of commissions receivable-current |
|
|
10,724 |
|
|
|
11,750 |
|
Operating lease liabilities-current |
|
|
1,129 |
|
|
|
1,125 |
|
Other current liabilities |
|
|
24,170 |
|
|
|
6,021 |
|
Total current liabilities |
|
|
154,957 |
|
|
|
113,190 |
|
Long-term liabilities: |
|
|
|
|
|
|
Liabilities related to sale of commissions receivable-non-current |
|
|
10,459 |
|
|
|
12,509 |
|
Operating lease liabilities-non-current |
|
|
922 |
|
|
|
1,228 |
|
Deferred tax liability |
|
|
11,703 |
|
|
|
8,529 |
|
Total long-term liabilities |
|
|
23,084 |
|
|
|
22,266 |
|
Total liabilities |
|
|
178,041 |
|
|
|
135,456 |
|
Commitments and contingencies |
|
|
|
|
|
|
Redeemable convertible preferred stock, par value $0.0001 |
|
|
— |
|
|
|
403,997 |
|
Stockholders’ deficit: |
|
|
|
|
|
|
Common stock, $0.0001 par value |
|
|
6 |
|
|
|
2 |
|
Additional paid-in capital |
|
|
711,325 |
|
|
|
78,950 |
|
Accumulated other comprehensive loss |
|
|
(1,103 |
) |
|
|
(554 |
) |
Accumulated deficit |
|
|
(268,905 |
) |
|
|
(102,514 |
) |
Total stockholders’ equity (deficit) |
|
|
441,323 |
|
|
|
(24,116 |
) |
Total liabilities, redeemable convertible preferred stock and stockholders’ equity |
|
$ |
619,364 |
|
|
$ |
515,337 |
|
ETHOS TECHNOLOGIES INC.
Condensed Consolidated Statements of Cash Flows
(In Thousands)(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2026 |
|
|
2025 |
|
Cash flows from operating activities |
|
|
|
|
|
|
Net income (loss) |
|
$ |
(166,391 |
) |
|
$ |
12,247 |
|
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|
|
|
Deferred taxes |
|
|
3,174 |
|
|
|
644 |
|
Depreciation and amortization |
|
|
1,347 |
|
|
|
1,337 |
|
Non-cash interest expense |
|
|
661 |
|
|
|
973 |
|
Amortization of discounts and premium, investments |
|
|
(182 |
) |
|
|
(432 |
) |
Stock-based compensation expense |
|
|
192,724 |
|
|
|
9,814 |
|
Operating lease right-of-use asset amortization |
|
|
256 |
|
|
|
227 |
|
Unrealized foreign currency translation |
|
|
(112 |
) |
|
|
(119 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Prepaid and other assets |
|
|
12,389 |
|
|
|
(7,963 |
) |
Accounts payable |
|
|
9,952 |
|
|
|
10,178 |
|
Accounts receivable |
|
|
(16,839 |
) |
|
|
(8,927 |
) |
Commissions receivable |
|
|
2,404 |
|
|
|
(1,251 |
) |
Long-term commissions receivable |
|
|
(40,802 |
) |
|
|
(16,483 |
) |
Accrued expenses |
|
|
14,746 |
|
|
|
5,949 |
|
Other current liabilities |
|
|
17,882 |
|
|
|
4,616 |
|
Net cash provided by operating activities |
|
|
31,209 |
|
|
|
10,810 |
|
Cash flows from investing activities |
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(353 |
) |
|
|
(278 |
) |
Purchase of investments |
|
|
(77,187 |
) |
|
|
(22,210 |
) |
Proceeds from maturity of investments |
|
|
27,015 |
|
|
|
25,200 |
|
Investment in software development costs |
|
|
(1,573 |
) |
|
|
(737 |
) |
Net cash provided by (used in) investing activities |
|
|
(52,098 |
) |
|
|
1,975 |
|
Cash flows from financing activities |
|
|
|
|
|
|
Proceeds from issuance of Class A common stock in initial public offering, net of
underwriting discounts and commissions |
|
|
91,580 |
|
|
|
— |
|
Proceeds from liabilities related to sale of commissions receivable |
|
|
— |
|
|
|
5,000 |
|
Taxes paid related to net share settlement of restricted stock units |
|
|
(49,085 |
) |
|
|
— |
|
Repayment of liabilities related to sale of commissions receivable |
|
|
(3,573 |
) |
|
|
(2,172 |
) |
Proceeds from exercise of stock options and warrants |
|
|
666 |
|
|
|
719 |
|
Payment of deferred offering costs |
|
|
(1,804 |
) |
|
|
(156 |
) |
Net cash provided by financing activities |
|
|
37,784 |
|
|
|
3,391 |
|
Net increase in cash and cash equivalents |
|
|
16,895 |
|
|
|
16,176 |
|
Effect of exchange rates on cash |
|
|
(77 |
) |
|
|
(4 |
) |
Cash and cash equivalents, beginning of period |
|
|
91,091 |
|
|
|
35,075 |
|
Cash and cash equivalents, end of period |
|
$ |
107,909 |
|
|
$ |
51,247 |
|
ETHOS TECHNOLOGIES INC.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In Thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2026 |
|
|
2025 |
|
|
|
(in thousands) |
|
Gross profit |
|
$ |
189,869 |
|
|
$ |
93,313 |
|
Less: sales and marketing |
|
|
(144,107 |
) |
|
|
(56,383 |
) |
Add: stock-based compensation and related taxes allocated to sales and marketing |
|
|
10,364 |
|
|
|
1,987 |
|
Add: professional fees allocated to sales and marketing |
|
|
327 |
|
|
|
366 |
|
Add: technology expenses allocated to sales and marketing |
|
|
1,211 |
|
|
|
796 |
|
Add: other expenses allocated to sales and marketing |
|
|
935 |
|
|
|
392 |
|
Contribution profit |
|
$ |
58,599 |
|
|
$ |
40,471 |
|
Contribution profit margin |
|
|
30 |
% |
|
|
43 |
% |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2026 |
|
|
2025 |
|
|
|
(in thousands) |
|
Net income (loss) before provision for income tax |
|
$ |
(162,546 |
) |
|
$ |
13,111 |
|
Interest expense |
|
|
662 |
|
|
|
973 |
|
Interest income |
|
|
(1,377 |
) |
|
|
(1,513 |
) |
Depreciation and amortization |
|
|
1,369 |
|
|
|
1,337 |
|
Stock–based compensation and related taxes |
|
|
195,507 |
|
|
|
9,814 |
|
Adjusted EBITDA |
|
$ |
33,615 |
|
|
$ |
23,722 |
|
Adjusted EBITDA margin |
|
|
17 |
% |
|
|
25 |
% |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2026 |
|
|
2025 |
|
|
|
(in thousands) |
|
Stock–based compensation and related taxes |
|
|
|
|
|
|
Sales and marketing |
|
$ |
10,364 |
|
|
$ |
1,987 |
|
General and administrative |
|
|
168,104 |
|
|
|
5,474 |
|
Technology (exclusive of amortization) |
|
|
17,039 |
|
|
|
2,353 |
|
Total |
|
$ |
195,507 |
|
|
$ |
9,814 |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2026 |
|
|
2025 |
|
|
|
(in thousands, except per share data) |
|
GAAP net income (loss) |
|
$ |
(166,391 |
) |
|
$ |
12,247 |
|
Deemed dividend on the conversion of Series D and D1 redeemable convertible preferred stock |
|
|
(5,642 |
) |
|
|
— |
|
GAAP net income (loss) attributable to common stockholders |
|
$ |
(172,033 |
) |
|
$ |
12,247 |
|
|
|
|
|
|
|
|
GAAP net income (loss) |
|
$ |
(166,391 |
) |
|
$ |
12,247 |
|
Add back: Stock-based compensation expense and related taxes |
|
|
195,507 |
|
|
|
9,814 |
|
Non-GAAP net income |
|
$ |
29,116 |
|
|
$ |
22,061 |
|
Deemed dividend on the conversion of Series D and D1 redeemable convertible preferred stock |
|
|
(5,642 |
) |
|
|
— |
|
Non-GAAP net income attributable to common stockholders |
|
$ |
23,474 |
|
|
$ |
22,061 |
|
|
|
|
|
|
|
|
Per share data: |
|
|
|
|
|
|
Weighted-average shares used in computing GAAP net income (loss) per share, basic |
|
|
48,130 |
|
|
|
16,260 |
|
Weighted-average shares used in computing GAAP net income (loss) per share, diluted |
|
|
48,130 |
|
|
|
58,762 |
|
Weighted-average shares used in computing non-GAAP net income per share, basic |
|
|
48,130 |
|
|
|
16,260 |
|
Weighted-average shares used in computing non-GAAP net income per share, diluted |
|
|
62,269 |
|
|
|
58,762 |
|
|
|
|
|
|
|
|
GAAP net income (loss) per share attributable to common stockholders, basic |
|
$ |
(3.57 |
) |
|
$ |
0.75 |
|
GAAP net income (loss) per share attributable to common stockholders, diluted |
|
$ |
(3.57 |
) |
|
$ |
0.21 |
|
Non-GAAP net income per share attributable to common stockholders, basic |
|
$ |
0.49 |
|
|
$ |
1.36 |
|
Non-GAAP net income per share attributable to common stockholders, diluted |
|
$ |
0.38 |
|
|
$ |
0.38 |
|
