XML 98 R82.htm IDEA: XBRL DOCUMENT v3.26.1
Convertible preferred shares - Significant assumptions (Details) - Level 3
Oct. 03, 2025
Jul. 16, 2025
Mar. 10, 2025
Dec. 05, 2024
Nov. 25, 2024
Sep. 27, 2024
Sep. 13, 2024
Jan. 22, 2024
Dec. 21, 2023
Dec. 11, 2023
First Tranche preferred shares financing | Risk Free Rate                    
Significant assumptions                    
Measurement input                   0.0498
First Tranche preferred shares financing | Risk Free Rate | Minimum                    
Significant assumptions                    
Measurement input                 0.0469  
First Tranche preferred shares financing | Risk Free Rate | Maximum                    
Significant assumptions                    
Measurement input                 0.0481  
First Tranche preferred shares financing | Volatility                    
Significant assumptions                    
Measurement input                   1.0055
First Tranche preferred shares financing | Volatility | Minimum                    
Significant assumptions                    
Measurement input                 0.96  
First Tranche preferred shares financing | Volatility | Maximum                    
Significant assumptions                    
Measurement input                 1.0381  
First Tranche preferred shares financing | Expected bond yield                    
Significant assumptions                    
Measurement input                   0.0783
First Tranche preferred shares financing | Expected bond yield | Minimum                    
Significant assumptions                    
Measurement input                 0.0737  
First Tranche preferred shares financing | Expected bond yield | Maximum                    
Significant assumptions                    
Measurement input                 0.0748  
Second Tranche of the preferred shares financing | Risk Free Rate                    
Significant assumptions                    
Measurement input               0.0477    
Second Tranche of the preferred shares financing | Risk Free Rate | Minimum                    
Significant assumptions                    
Measurement input             0.0409      
Second Tranche of the preferred shares financing | Risk Free Rate | Maximum                    
Significant assumptions                    
Measurement input             0.05      
Second Tranche of the preferred shares financing | Volatility                    
Significant assumptions                    
Measurement input               0.9644    
Second Tranche of the preferred shares financing | Volatility | Minimum                    
Significant assumptions                    
Measurement input             0.8326      
Second Tranche of the preferred shares financing | Volatility | Maximum                    
Significant assumptions                    
Measurement input             1.10      
Second Tranche of the preferred shares financing | Expected bond yield                    
Significant assumptions                    
Measurement input               0.0935    
Second Tranche of the preferred shares financing | Expected bond yield | Minimum                    
Significant assumptions                    
Measurement input             0.0768      
Second Tranche of the preferred shares financing | Expected bond yield | Maximum                    
Significant assumptions                    
Measurement input             0.1106      
Third Tranche of preferred shares financing | Risk Free Rate                    
Significant assumptions                    
Measurement input           0.0393        
Third Tranche of preferred shares financing | Risk Free Rate | Minimum                    
Significant assumptions                    
Measurement input 0.0403                  
Third Tranche of preferred shares financing | Risk Free Rate | Maximum                    
Significant assumptions                    
Measurement input 0.0437                  
Third Tranche of preferred shares financing | Volatility                    
Significant assumptions                    
Measurement input           1.0065        
Third Tranche of preferred shares financing | Volatility | Minimum                    
Significant assumptions                    
Measurement input 0.76                  
Third Tranche of preferred shares financing | Volatility | Maximum                    
Significant assumptions                    
Measurement input 1.4635                  
Third Tranche of preferred shares financing | Expected bond yield                    
Significant assumptions                    
Measurement input           0.117        
Third Tranche of preferred shares financing | Expected bond yield | Minimum                    
Significant assumptions                    
Measurement input 0.0862                  
Third Tranche of preferred shares financing | Expected bond yield | Maximum                    
Significant assumptions                    
Measurement input 0.1201                  
2024 Series A-1 Convertible Preferred Shares | Risk Free Rate                    
Significant assumptions                    
Measurement input         0.0444          
2024 Series A-1 Convertible Preferred Shares | Risk Free Rate | Minimum                    
Significant assumptions                    
Measurement input       0.0433            
2024 Series A-1 Convertible Preferred Shares | Risk Free Rate | Maximum                    
Significant assumptions                    
Measurement input       0.0446            
2024 Series A-1 Convertible Preferred Shares | Volatility                    
Significant assumptions                    
Measurement input         1.0537          
2024 Series A-1 Convertible Preferred Shares | Volatility | Minimum                    
Significant assumptions                    
Measurement input       1.0521            
2024 Series A-1 Convertible Preferred Shares | Volatility | Maximum                    
Significant assumptions                    
Measurement input       1.0569            
2024 Series A-1 Convertible Preferred Shares | Expected bond yield                    
Significant assumptions                    
Measurement input         0.1239          
2024 Series A-1 Convertible Preferred Shares | Expected bond yield | Minimum                    
Significant assumptions                    
Measurement input       0.1228            
2024 Series A-1 Convertible Preferred Shares | Expected bond yield | Maximum                    
Significant assumptions                    
Measurement input       0.1236            
First Tranche of 2025 Series A1 Preferred Shares Financing | Risk Free Rate                    
Significant assumptions                    
Measurement input     0.0406              
First Tranche of 2025 Series A1 Preferred Shares Financing | Risk Free Rate | Minimum                    
Significant assumptions                    
Measurement input   0.0381                
First Tranche of 2025 Series A1 Preferred Shares Financing | Risk Free Rate | Maximum                    
Significant assumptions                    
Measurement input   0.0419                
First Tranche of 2025 Series A1 Preferred Shares Financing | Volatility                    
Significant assumptions                    
Measurement input     0.9209              
First Tranche of 2025 Series A1 Preferred Shares Financing | Volatility | Minimum                    
Significant assumptions                    
Measurement input   0.8596                
First Tranche of 2025 Series A1 Preferred Shares Financing | Volatility | Maximum                    
Significant assumptions                    
Measurement input   0.9633                
First Tranche of 2025 Series A1 Preferred Shares Financing | Expected bond yield                    
Significant assumptions                    
Measurement input     0.1176              
First Tranche of 2025 Series A1 Preferred Shares Financing | Expected bond yield | Minimum                    
Significant assumptions                    
Measurement input   0.1063                
First Tranche of 2025 Series A1 Preferred Shares Financing | Expected bond yield | Maximum                    
Significant assumptions                    
Measurement input   0.1174