v3.26.1
COMMON STOCK (Tables)
3 Months Ended
Mar. 31, 2026
Sponsor [Member]  
Restructuring Cost and Reserve [Line Items]  
SCHEDULE OF ASSUMPTIONS UNDER THE MONTE CARLO MODEL

The Sponsor Earnout Shares were valued using the following assumptions under the Monte Carlo Model that assumes optimal exercise of the Company’s redemption option at the earliest possible date:

 

   March 31, 2025 
Market price of public stock  $4.71 
Expected term (years)   7.27 years 
Volatility   75.00%
Risk-free interest rate   4.10%
Dividend rate   0.00%