XML 33 R22.htm IDEA: XBRL DOCUMENT v3.25.4
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2025
FAIR VALUE MEASUREMENTS  
Schedule of company's financial assets that are measured at fair value on a recurring basis

  ​ ​ ​

Amount at Fair 

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

Description

Value

Level 1

Level 2

Level 3

September 30, 2025

  ​

  ​

  ​

  ​

Liabilities

 

 

 

 

Warrant liability – Public Warrants

$

1,725,000

$

$

1,725,000

$

Warrant liability – Private Placement Warrants

1,072,500

1,072,500

Total Liabilities

$

2,797,500

$

$

1,725,000

$

1,072,500

  ​ ​ ​

Amount at Fair 

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

Description

Value

Level 1

Level 2

Level 3

December 31, 2024

  ​

  ​

  ​

  ​

Liabilities

 

 

 

  ​

 

  ​

Warrant liability – Public Warrants

$

690,000

$

$

690,000

$

Warrant liability – Private Placement Warrants

429,000

429,000

Total Liabilities

$

1,119,000

$

$

690,000

$

429,000

Schedule of fair value of the private placement warrants

  ​ ​ ​

September 30, 2025

  ​ ​ ​

December 31, 2024

Stock price

$

12.20

$

11.55

Exercise price

$

11.50

$

11.50

Dividend yield

%

%

Expected term (in years)

6.03

 

5.78

Volatility

2.20

%

 

3.00

%

Risk-free rate

3.77

%

4.32

%

Fair value

$

0.15

$

0.06

Probability of Business Combination

4.90

%

2.3

%

Schedule of changes in the fair value of the Company's Level 3 financial instruments that are measured at fair value on a recurring basis

Fair value at December 31, 2024

  ​ ​ ​

$

429,000

Change in fair value of Private Placement Warrants

(143,000)

Fair value at March 31, 2025

$

286,000

Change in fair value of Private Placement Warrants

286,000

Fair value at June 30, 2025

$

572,000

Change in fair value of Private Placement Warrants

500,500

Fair value at September 30, 2025

$

1,072,500

Fair value at December 31, 2023

$

143,000

Change in fair value of Private Placement Warrants

71,500

Fair value at March 31, 2024

$

214,500

Change in fair value of Private Placement Warrants

357,500

Fair value at June 30, 2024

$

572,000

Change in fair value of Private Placement Warrants

Fair value at September 30, 2024

$

572,000