XML 12 R2.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current Assets:    
Cash $ 372,165 $ 39,938
Total Current Assets 372,165 39,938
Construction in process 15,400,913
Land 6,635,932
Restricted cash and cash equivalents 811,084
Right of use assets 38,911
Investments held in Trust Account 3,237,676
Total Assets 23,259,005 3,277,614
Current Liabilities    
Accounts payable and accrued expenses 10,019,784 2,594,035
Accrued franchise tax 182,369 23,571
Accrued excise tax 3,215,098 2,649,197
Income taxes payable 342,651 278,518
Notes Payable—Sponsor 5,273,225 5,393,225
Convertible promissory note, net of debt discount 1,900,000 1,255,062
Conversion event liability 726,944 684,887
Working Capital Loan—related party 17,935 17,935
Due to Endeavor 47,319
Promissory Note to Sellers 12,000,000
Lease liability, current 1,449
Total Current Liabilities 35,871,254 13,387,910
Asset retirement obligation 556,884
Lease liability, non-current 37,138
Surety reclamation deposit 308,848
Warrant liabilities 7,238,000 4,180,000
Deferred underwriting fee payable 0 8,050,000
Total Liabilities 44,012,124 25,617,910
Commitments and Contingencies (Note 9)
Class A Common Stock subject to possible redemption. 0 and 249,659 shares at redemption value of approximately $0.00 and $12.61 per share at December 31, 2025 and 2024, respectively. 3,148,662
Stockholders’ Deficit:    
Preferred Stock, $0.0001 par value; 10,000,000 and 1,000,000 shares authorized, no shares issued or outstanding, respectively
Common Stock, value 658  
Additional paid-in capital 19,868,343
Accumulated deficit (40,622,120) (25,489,533)
Total Stockholders’ Deficit (20,753,119) (25,488,958)
Total Liabilities, Class A Common Stock Subject to Possible Redemption and Stockholders’ Deficit 23,259,005 3,277,614
Class A Common Stock    
Stockholders’ Deficit:    
Common Stock, value 575
Class B Common Stock    
Stockholders’ Deficit:    
Common Stock, value
Related Party    
Current Liabilities    
Advances from related parties 100,770 100,770
Notes Payable—related parties $ 2,043,710 $ 390,710