XML 357 R147.htm IDEA: XBRL DOCUMENT v3.25.4
Statement of Cash Flows - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Jun. 30, 2024
Sep. 30, 2024
Sep. 30, 2025
Dec. 31, 2024
Sep. 30, 2024
Dec. 31, 2024
Cash Flows from Operating Activities:                  
Net income $ (9,279,205)   $ (2,810,304)     $ (21,780,225)   $ (9,527,605) $ (11,485,410)
Adjustments to reconcile net loss to net cash used in operating activities:                  
Interest earned on marketable securities held in Trust Account (158,056)   (15,922)     (169,416)   (46,183) (59,860)
Changes in operating assets and liabilities:                  
Net cash used in operating activities           (10,828,412)   (4,553,304) (8,202,934)
Cash Flows from Investing Activities:                  
Net cash used in investing activities           (1,029,332)   (735,391) (662,270)
Cash Flows from Financing Activities:                  
Net cash provided by financing activities           36,668,939   2,033,675 7,254,268
Cash and cash equivalents at beginning of period   $ 3,021,795       3,021,795   4,600,530 4,600,530
Cash and cash equivalents at end of period 27,739,256   2,014,357   $ 2,014,357 27,739,256 $ 3,021,795 2,014,357 3,021,795
HCM II Acquisition Corp                  
Cash Flows from Operating Activities:                  
Net income 1,927,839 689,999 1,071,221 $ (52,663) 1,018,558 3,218,865 3,408,788    
Adjustments to reconcile net loss to net cash used in operating activities:                  
Operating costs paid by Sponsor in exchange for issuance of Class B founder shares             12,463    
Payment of operation costs through promissory note             45,200    
Interest earned on marketable securities held in Trust Account         (1,349,715) (7,449,387) (4,043,585)    
Changes in operating assets and liabilities:                  
Other receivable         (41,250) 41,250 (41,250)    
Prepaid expenses         (60,869) (15,482) (16,112)    
Due from Sponsor             (4,466)    
Short term prepaid insurance         (90,250) 15,042 (90,250)    
Long term prepaid insurance         (75,208) 52,646 (52,646)    
Accrued expenses         246,941 3,081,364 458,624    
Net cash used in operating activities         (294,130) (1,055,702) (323,234)    
Cash Flows from Investing Activities:                  
Investment of cash into Trust Account         (231,150,000) (231,150,000)    
Net cash used in investing activities         (231,150,000) (231,150,000)    
Cash Flows from Financing Activities:                  
Proceeds from sale of Units, net of underwriting discounts paid         226,000,000 226,000,000    
Proceeds from sale of Private Placements Warrants     6,850,000   6,850,000 6,850,000    
Repayment of promissory note - related party         (233,127) (233,127)    
Payment of offering costs         (347,609) (475,550)    
Net cash provided by financing activities         232,269,264 738,002 232,141,323    
Net Change in Cash         825,134 (317,700) 668,089    
Cash and cash equivalents at beginning of period   $ 668,089   668,089    
Cash and cash equivalents at end of period $ 350,389   825,134   825,134 350,389 668,089 $ 825,134 $ 668,089
Noncash financing activities:                  
Deferred offering costs paid by Sponsor in exchange for issuance of Class B ordinary shares             12,537    
Deferred offering costs paid through promissory note - related party             187,927    
Deferred underwriting fee payable         $ 10,720,000 10,720,000    
Accretion of Class A ordinary shares to redemption value     $ 18,369,812       $ 21,063,682