XML 55 R37.htm IDEA: XBRL DOCUMENT v3.26.1
Derivative Liability (Tables)
12 Months Ended
Dec. 31, 2025
2024 Term Loan [Member]  
Derivative [Line Items]  
Schedule of Assumptions Used in Determining Fair Value Derivative Liability

June 14, 2024

Debt yield

18.50%

Probability of business combination or IPO (with feature)

80.00%

Event date of business combination or IPO (with feature)

6/30/2025

Probability to incur new debt

0.00%

Event date to incur new debt

n/a

Probability of change of control

10.00%

Event date of change of control

6/30/2025

Event date (without feature)

1/19/2026

2025 Convertible Notes [Member]  
Derivative [Line Items]  
Schedule of Assumptions Used in Determining Fair Value Derivative Liability

March 26, 2025

January 31, 2025

Debt yield

7.0%

7.0%

Probability of IPO

75.0%

60.0%

Event Date of IPO

5/9/2025

5/5/2025

Probability of change of control

10.0%

20.0%

Event date of change of control

3/26/2026

1/31/2026

Discount rate

63.7%

31.3%