XML 355 R145.htm IDEA: XBRL DOCUMENT v3.25.4
Statement of Changes in Shareholders' Deficit - USD ($)
Accumulated Deficit
HCM II Acquisition Corp
Additional Paid-in Capital
HCM II Acquisition Corp
Additional Paid-in Capital
Ordinary Shares
HCM II Acquisition Corp
Class A Ordinary Shares
Ordinary Shares
HCM II Acquisition Corp
Class B
HCM II Acquisition Corp
Total
Beginning Balance at Apr. 03, 2024 $ 0 $ 0   $ 0 $ 0 $ 0  
Beginning Balance (in Shares) at Apr. 03, 2024       0 0    
Issuance of Class B ordinary shares to Sponsor [1] 24,425   $ 575 25,000  
Number of shares issued [1]         5,750,000    
Net income (52,663)   (52,663)  
Ending Balance at Jun. 30, 2024 (52,663) 24,425   $ 575 (27,663)  
Ending Balance (in Shares) at Jun. 30, 2024         5,750,000    
Beginning Balance at Apr. 03, 2024 0 0   $ 0 $ 0 0  
Beginning Balance (in Shares) at Apr. 03, 2024       0 0    
Net income           1,018,558  
Ending Balance at Sep. 30, 2024 (10,002,746)   $ 575 (10,002,171)  
Ending Balance (in Shares) at Sep. 30, 2024         5,750,000    
Beginning Balance at Apr. 03, 2024 0 0   $ 0 $ 0 0  
Beginning Balance (in Shares) at Apr. 03, 2024       0 0    
Issuance of Class B ordinary shares to Sponsor   24,425     $ 575 25,000  
Number of shares issued         5,750,000    
Accretion for Class A ordinary shares to redemption amount (13,715,174) (7,348,508)       (21,063,682)  
Fair value of Public Warrants at issuance   6,850,000       6,850,000  
Fair value of Public Warrants at issuance   529,000       529,000  
Allocated value of transaction costs   (54,917)       (54,917)  
Net income 3,408,788         3,408,788  
Ending Balance at Dec. 31, 2024 (10,306,386) 0   $ 0 $ 575 (10,305,811) $ (13,490,552)
Ending Balance (in Shares) at Dec. 31, 2024       0 5,750,000    
Beginning Balance at Jun. 30, 2024 (52,663) 24,425   $ 575 (27,663)  
Beginning Balance (in Shares) at Jun. 30, 2024         5,750,000    
Accretion for Class A ordinary shares to redemption amount (11,021,304) (7,348,508)   (18,369,812)  
Fair value of Public Warrants at issuance 529,000 $ 379,638 529,000 379,638
Allocated value of transaction costs (54,917)   (54,917)  
Net income 1,071,221   1,071,221 (2,810,304)
Ending Balance at Sep. 30, 2024 (10,002,746)   $ 575 (10,002,171)  
Ending Balance (in Shares) at Sep. 30, 2024         5,750,000    
Beginning Balance at Dec. 31, 2024 (10,306,386) 0   $ 0 $ 575 (10,305,811) (13,490,552)
Beginning Balance (in Shares) at Dec. 31, 2024       0 5,750,000    
Fair value of Public Warrants at issuance     2,594,531       2,594,531
Net income 689,999   689,999  
Ending Balance at Mar. 31, 2025 (12,079,251)   $ 575 (12,078,676)  
Ending Balance (in Shares) at Mar. 31, 2025         5,750,000    
Beginning Balance at Dec. 31, 2024 (10,306,386) 0   $ 0 $ 575 (10,305,811) (13,490,552)
Beginning Balance (in Shares) at Dec. 31, 2024       0 5,750,000    
Net income           3,218,865 (21,780,225)
Ending Balance at Sep. 30, 2025 (14,536,908)   $ 575 (14,536,333) (6,359,095)
Ending Balance (in Shares) at Sep. 30, 2025         5,750,000    
Beginning Balance at Mar. 31, 2025 (12,079,251)   $ 575 (12,078,676)  
Beginning Balance (in Shares) at Mar. 31, 2025         5,750,000    
Accretion for Class A ordinary shares to redemption amount (2,477,726)   (2,477,726)  
Net income 601,027   601,027  
Ending Balance at Jun. 30, 2025 (13,955,950) 0   $ 0 $ 575 (13,955,375)  
Ending Balance (in Shares) at Jun. 30, 2025       0 5,750,000    
Issuance of Class B ordinary shares to Sponsor     $ 25,797,137       25,797,200
Net income 1,927,839   1,927,839 (9,279,205)
Ending Balance at Sep. 30, 2025 $ (14,536,908)   $ 575 $ (14,536,333) $ (6,359,095)
Ending Balance (in Shares) at Sep. 30, 2025         5,750,000    
[1] Includes up to 750,000 Class B ordinary shares subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (Note 6). On August 19, 2024, the Company consummated its IPO and sold 23,000,000 Units, including 3,000,000 Units sold pursuant to the full exercise of the underwriters’ option to purchase additional units to cover the over-allotment, hence the 750,000 shares of Class B ordinary shares were no longer subject to forfeiture.