v3.25.2
Equity (Tables)
12 Months Ended
Dec. 31, 2024
Equity  
Schedule of stock options activity

Weighted

Weighted

Average

Average

Remaining

Aggregate

Number of

Exercise

Life

Intrinsic

    

Options

    

Price

    

In Years

    

Value

Outstanding, December 31, 2023

$

Granted

803,646

12.11

10.00

Outstanding, December 31, 2024

803,646

$

12.11

9.48

$

Exercisable, December 31, 2024

629,344

$

12.11

9.48

$

Schedule of the key assumptions used in valuing the unvested options

    

As of

    

    

June 24, 2024

Stock price

$

12.11

 

Exercise price

$

12.11

 

Volatility

 

96.00

%  

Risk-free rate of return

 

4.27

%  

Expected term (in years)

 

5.2 - 5.3

years