Dilution profile // every instrument, one screen, from SEC filings

Newegg Commerce, Inc. (NEGG)

CIK 1474627 · all EDGAR filings →

Overall dilution risk
HIGHworst of 4 computed signals (offering ability)
= the worst band among the computed sub-ratings, no hidden weighting
Offering ability
HIGH$374M registered
= total registered offering amount from the fee exhibits of live registrations (bands: $1M / $20M)
registered capacity, not remaining: amounts already taken down are not subtracted yet
Overhead supply
LOWwarrants = 1% of O/S
= warrant shares outstanding divided by current shares outstanding (bands: 20% / 50%)
warrants only; converts, ATMs and equity lines are not in free structured data, so the true overhead is AT LEAST this
Historical dilution
LOW-94% O/S in 3y
= share count now vs 3 years ago (bands: 30% / 100%); a reverse split pushes this negative
a reverse-split-sized cliff is in this window; read the chart
Cash need
LOW~48 months of runway
= cash vs trailing operating burn (bands: 6mo / 24mo; positive operating CF = low)

Same rating bands the category standard uses, but free, with the formula on the chip and the gaps in the data said out loud.

Shares outstanding over time

2011-06-302025-12-31

Latest: 21.0M shares as of Dec 31, 2025 (20-F). Share count fell from 380.4M to 19.5M between Dec 31, 2023 and Dec 31, 2024, a pattern consistent with a reverse split (roughly 1-for-20); simultaneous issuance can skew the raw ratio, so confirm in the filings. The red bar marks the cliff.

Cash runway

Self-funding

generates cash

Full breakdown: cash runway tool · source filing →

Warrants

Warrants outstanding: 125,000 underlying shares, as reported Dec 31, 2023 (20-F).

Reported exercise price: $1230000 (aggregate figure as tagged; individual tranches vary).

Balance-sheet fair value of warrants: $518,666 as of Dec 31, 2020.

Rough fully diluted estimate: 21.1M = 21.0M O/S + 125,000 warrant shares. An estimate, not a filing figure: it ignores converts, options and RSUs, and the two inputs carry different as-of dates.

Convertible notes

The latest 10-Q/10-K instance document could not be checked just now, so nothing is shown rather than guessed. Try again shortly.

Fully diluted build-up

Shares outstanding plus every potential-share instrument the filer tagged in XBRL, each at its own as-of date. An estimate assembled from filed figures, not a filing figure itself.

Shares outstanding21.0MDec 31, 2025
+ Warrants (aggregate, as tagged) (if exercised)125,000Dec 31, 2023
Fully diluted estimate21.1M+0.6% vs O/S

Still excluded, because the filer does not tag them in countable form: employee options and RSUs, any instrument living only in exhibit prose, and instruments above missing a share count. Inputs carry different as-of dates, shown per row. Each figure traces to the tranche and note tables above and their cited filings.

Registrations and offerings

Registered offering capacity on live registrations: $374.4Mfrom the structured fee exhibits; registered is not remaining, takedowns are not subtracted

F-3Jun 1, 2026$374.4M registeredfiling →

Last 12 months: 0 executed · 2 registered.

EFFECTIVEJun 12, 2026SEC declared a registration effective — selling can beginEFFECT
REGISTEREDJun 10, 2026F-3/A registration — capacity to sell shares, not a sale yetF-3/A
REGISTEREDJun 1, 2026F-3 registration — capacity to sell shares, not a sale yetF-3
EXECUTEDJul 15, 2025Shelf takedown priced — shares or notes (small-caps: usually shares; open the filing to confirm)424B5
EFFECTIVEOct 5, 2022SEC declared a registration effective — selling can beginEFFECT
REGISTEREDOct 4, 2022F-3/A registration — capacity to sell shares, not a sale yetF-3/A
REGISTEREDSep 30, 2022F-3/A registration — capacity to sell shares, not a sale yetF-3/A
REGISTEREDJul 1, 2022F-3 registration — capacity to sell shares, not a sale yetF-3
WITHDRAWNJun 30, 2022Registration withdrawnRW
REGISTEREDDec 10, 2021F-1/A registration — capacity to sell shares, not a sale yetF-1/A
REGISTEREDNov 15, 2021F-1 registration — capacity to sell shares, not a sale yetF-1
WITHDRAWNMay 19, 2021Registration withdrawnRW

Full history and shelf status: offering checker · S-3 shelf checker

Source: SEC EDGAR XBRL company facts and filing metadata, fetched live and cached briefly. Share counts are cover-page figures with their form named. Warrant tranches and convertible notes come from the dimensioned facts in the latest 10-Q/10-K instance document, exactly as the company tagged them; untagged tranches and notes are absent, not disproven. Nothing on this page is manually verified and nothing is behind a login: what free data supports is shown, what it cannot support is stated. Not investment advice.

Keep going: float checker · offering calendar · short-squeeze screener · full NEGG workspace