XML 53 R44.htm IDEA: XBRL DOCUMENT v3.26.3
Warrants (Tables)
6 Months Ended
Jun. 30, 2026
Warrants [Abstract]  
Schedule of Activities of Warrants Issued

A summary of the activities of the Warrants issued in the Private Placement is presented in the following table:

 

    As of
December 31,
    As of
June 30,
 
    2025     2026  
             
Balance at beginning of the year/period   $ —     $ 22,383,800  
Warrants issued     15,654,091       —  
Fair value change in the warrant liabilities     6,729,709       11,811,648  
Warrants cashless exercised     —       (34,195,448 )
Total   $ 22,383,800     $ —  
Schedule of Assumptions Used in Valuing the Warrant Liabilities

The following are the assumptions used in valuing the warrant liabilities by Black-Scholes model as of December 31, 2025 and exercise date (in percentages, except as noted):

 

    As of  
    December 31,
2025
    Exercise
date
 
Liquidity discount     21.80       21.85  
Volatility     27.99       28.16  
Risk-free rate     3.71       3.81  
Expected life (years)     4.87       4.78  
Dividend yield     0.00       0.00  
Exercise price   $ 2.16     $ 2.16  
Market price   $ 4.88     $ 6.36