v3.25.4
Unit-Based Compensation (Tables) - Boost Run Holdings LLC [Member]
12 Months Ended
Dec. 31, 2025
Restructuring Cost and Reserve [Line Items]  
Schedule of Profit Interest Unit Activity

The following is a summary of the Profit Interest Unit activity for the year ended December 31, 2025:

 Schedule of Profit Interest Unit Activity

   Profit Interest Units   Weighted Average Profit Interest Unit Participation Threshold 
Unvested balance as of December 31, 2023   -   $- 
Granted   3,643    1,000 
Vested   -    - 
Forfeited   -    - 
Unvested balance as of December 31, 2024   3,643    1,000 
Granted   506    4,418 
Vested   (126)   4,418 
Forfeited   -    - 
Unvested balance as of December 31, 2025   4,023   $1,322 
Vested balance as of December 31, 2025   126   $4,418 
Schedule of Fair Value of Profit Interest Units

The Company estimated the fair value of the Profit Interest Units using the OPM on the date of grant. The assumptions used in the OPM were as follows:

 

         
   December 31, 
   2025   2024 
Weighted average expected term (years)   0.59    6.00 
Weighted average expected volatility   80.8%   77.5%
Risk-free interest rate   3.8%   4.2%
Dividend yield   0%   0%
Weighted average Marketability Discount   14.4%   32.5%