XML 29 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Operations - USD ($)
10 Months Ended 12 Months Ended
Dec. 31, 2023
Dec. 31, 2024
Income Statement [Abstract]    
Revenue
General and administrative expenses [1] 2,675,698 17,972,828
Operating Loss (2,675,698) (17,972,828)
Other income (expenses)    
SAFE note issuance costs [2] (466,302)
Other transaction costs [3] (450,113)
Interest income 10,838
Interest expense [4] (7,828) (50,454)
Finance charge (7,579,713) [5]
Change in fair value of sponsor earnout shares 4,076,200
Change in fair value of warrant liability (511,342)
Change in fair value of investment in equity securities 18,556 (322,134)
Change in fair value of convertible notes (471,400)
Change in fair value of SAFE notes (212,200) (955,000)
Other income 21,970
Total other expenses (1,117,887) (5,781,035)
Net loss $ (3,793,585) $ (23,753,863)
Net loss per share    
Basic $ (0.09) $ (0.55)
Diluted $ (0.09) $ (0.55)
Weighted average common shares outstanding    
Basic 40,396,516 42,821,940
Diluted 40,396,516 42,821,940
[1] Includes related party amounts of $143,057 and $797,019 for the year ended December 31, 2024, and from March 16, 2023 (inception) to December 31, 2023, respectively.
[2] Includes related party amounts of $Nil and $435,000 for the year ended December 31, 2024, and from March 16, 2023 (inception) to December 31, 2023, respectively.
[3] Includes related party amounts of $Nil and $100,000 for the year ended December 31, 2024, and from March 16, 2023 (inception) to December 31, 2023, respectively.
[4] Includes related party amounts of $20,937 and $7,111 for the year ended December 31, 2024, and from March 16, 2023 (inception) to December 31, 2023, respectively.
[5] Includes related party amounts of $3,875,000 and $Nil for the year ended December 31, 2024, and from March 16, 2023 (inception) to December 31, 2023, respectively.