XML 84 R58.htm IDEA: XBRL DOCUMENT v3.25.1
Share-Based Compensation (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Apr. 05, 2023
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Feb. 29, 2024
Jan. 31, 2024
Dec. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Share-Based Compensation [Line Items]                  
Number of options granted (in Shares)               1,371,415  
Exercise price (in Dollars per share)               $ 0.48  
Grant date fair value converted price (in Dollars per share) $ 0.14                
Options to purchase (in Shares)   67,495         85,496    
Total purchase price   $ 33,073         $ 37,453    
Number of outstanding options (in Shares)             2,537,602 2,537,602 1,335,078
Weighted-average grant-date fair values (in Dollars per share)               $ 10.23  
Unrecognized compensation cost             $ 3,200,000 $ 3,200,000  
Weighted average period               3 years 3 months 25 days  
Total intrinsic value of options             700,000 $ 700,000  
Aggregate intrinsic value of options outstanding and exercisable             9,100,000 $ 9,100,000  
Options forfeited (in Shares)               7,900  
Reversal of share based compensation expense               $ 2,667  
Awards of forfeited (in Shares)               3,000  
Awards Vest [Member]                  
Share-Based Compensation [Line Items]                  
Percentage of vest shares               25.00%  
Subject Vesting Shares [Member]                  
Share-Based Compensation [Line Items]                  
Percentage of vest shares               25.00%  
2024 Incentive Award Plan [Member]                  
Share-Based Compensation [Line Items]                  
Awards granted               $ 500,000  
Non-employee director, post combination               $ 1,000,000  
Stock Option [Member]                  
Share-Based Compensation [Line Items]                  
Number of options (in Shares)               594,955  
Options expire term               Dec. 07, 2030  
Stock Option [Member]                  
Share-Based Compensation [Line Items]                  
Number of options (in Shares)               71,395  
Options expire term               Mar. 15, 2031  
Stock Option [Member]                  
Share-Based Compensation [Line Items]                  
Number of options (in Shares)               234,160  
Options expire term               Apr. 08, 2031  
Stock Option [Member]                  
Share-Based Compensation [Line Items]                  
Number of options (in Shares)               273,579  
Options expire term               Apr. 04, 2030  
Equity Option [Member]                  
Share-Based Compensation [Line Items]                  
Weighted-average grant-date fair values (in Dollars per share)               $ 2.82  
Related Party [Member] | 2024 Incentive Award Plan [Member]                  
Share-Based Compensation [Line Items]                  
Due from related party receivable             $ 100,000 $ 100,000  
Legacy Montana Options [Member]                  
Share-Based Compensation [Line Items]                  
Number of outstanding options (in Shares)             1,174,089 1,174,089  
RSU [Member]                  
Share-Based Compensation [Line Items]                  
Unrecognized compensation cost             $ 3,500,000 $ 3,500,000  
Estimated weighted-average amortization period               3 years 3 months 25 days  
Employees [Member]                  
Share-Based Compensation [Line Items]                  
Reversal of share based compensation expense               $ 2,666  
Class A Common Stock [Member]                  
Share-Based Compensation [Line Items]                  
Number of options granted (in Shares) 383,151                
Exercise price (in Dollars per share) $ 0.49                
Options to purchase (in Shares)     8,000 2,141,839 2,141,839 2,141,839      
Total purchase price     $ 3,920 $ 56,250 $ 56,250 $ 56,250