Debt (Details Narrative)
|
|
|
1 Months Ended |
12 Months Ended |
|
|
Oct. 31, 2025 |
May 31, 2025
USD ($)
|
Nov. 30, 2025
USD ($)
|
Aug. 31, 2025
USD ($)
|
Nov. 30, 2024
USD ($)
|
Jun. 30, 2024
USD ($)
|
Mar. 31, 2024
USD ($)
|
Nov. 30, 2023
USD ($)
|
Dec. 31, 2025
USD ($)
|
Dec. 31, 2024
USD ($)
|
Nov. 12, 2025
USD ($)
|
Dec. 31, 2021
USD ($)
|
Dec. 31, 2021
GBP (£)
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of additional liability |
|
|
$ 72,200,000
|
|
|
$ 5,500,000
|
$ 21,100,000
|
|
$ 21,100,000
|
|
|
|
|
| Proceeds from issuance of notes payable |
|
|
|
|
|
|
|
$ 500,000
|
$ 575,000
|
$ 501,000
|
|
|
|
| Payments for life insurance policies |
|
|
|
$ 200,000
|
$ 500,000
|
|
|
|
|
|
|
|
|
| Annual interest rate |
|
|
|
10.00%
|
8.45%
|
|
|
8.74%
|
|
|
|
|
|
| Conversion price percentage of share price issued |
|
|
|
|
|
|
|
|
80.00%
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
|
|
$ 9,378
|
17,872
|
|
|
|
| Selling general and administrative costs |
|
|
2,600,000
|
|
|
|
500,000
|
|
|
|
|
|
|
| Notes payable and loans |
|
|
|
|
|
|
|
|
0
|
31,380
|
|
|
|
| Convertible note payable for non-cash issuance costs |
|
|
|
|
|
100,000
|
500,000
|
|
0
|
(622,000)
|
|
|
|
| Change in fair value of convertible notes payable |
|
|
|
|
|
|
|
|
123,700,000
|
6,900,000
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
2,000,000
|
|
|
|
|
| Notes payable |
|
|
|
|
|
|
|
|
2,055,000
|
|
|
|
|
| Loan amount |
|
|
|
|
|
|
|
|
2,055,000
|
2,380,000
|
|
|
|
| Gross proceeds from issuance of convertible promissory notes |
|
|
|
|
|
|
|
$ 500,000
|
575,000
|
501,000
|
|
|
|
| Convertible notes payable, at fair value |
|
|
|
|
|
|
|
|
199,323,000
|
33,433,000
|
|
|
|
| Total principal and accrued interest of the Convertible Notes |
|
|
|
|
|
|
|
|
221.9
|
|
|
|
|
| Proceeds from issuance of convertible notes payable |
|
|
$ 69,600,000
|
|
|
$ 5,400,000
|
$ 20,600,000
|
|
42,171,000
|
25,936,000
|
|
|
|
| Issuance of convertible notes upon the date |
|
|
|
|
|
|
|
|
$ 5,500,000
|
|
|
|
|
| Description of annual interest rate |
|
|
|
|
|
|
|
|
The 2024 Convertible Notes were payable on demand in March 2029 and bear an annual interest rate of 6% through March 7, 2025 and 8% thereafter.
|
|
|
|
|
| Notes periodic payment description |
|
|
|
twelve monthly payments beginning in August 2025
|
seven monthly payments beginning in December 2024
|
|
|
|
six monthly payments beginning in December 2023
|
|
|
|
|
| Terra power loan agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan amount |
|
$ 22,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable |
|
$ 20,000,000
|
|
|
|
|
|
|
$ 20,000,000
|
|
|
|
|
| Maturity date |
|
May 16, 2032
|
|
|
|
|
|
|
|
|
|
|
|
| Payment terms |
|
|
|
|
|
|
|
|
Principal and interest payments will be made in 60 equal installments beginning in November 2027. The Company plans to request drawdowns on this loan beginning in the third quarter of 2026.In addition to the Terra Power Loan Agreement, the Company and TerraPower have entered into two supply agreements for the HALEU expected to be produced at the Company’s uranium enrichment facility. The initial core supply agreement is intended to support the supply of the required first fuel cores for the initial loading of TerraPower’s Natrium project in Wyoming. The long-term supply agreement is a 10-year supply agreement of up to a total of 150 metric tons of HALEU, commencing in 2028 through end of 2037.
|
|
|
|
|
| Quantum Leap Energy LLC [Member] | American Ventures Advisory Agreement [Member] | Restricted Stock Units (RSUs) [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| RSUs description |
|
|
|
|
|
|
|
|
QLE issued RSUs representing a right to receive a number of units or shares of common equity of QLE equal to 4.0% of the common equity of QLE deemed outstanding as of the date of grant, treating as outstanding only (i) ASP Isotopes’ membership interest in the Company and (ii) the shares or units of common equity issuable upon conversion of the 2024 Convertible Notes (or any securities issued upon conversion or exchange thereof)
|
|
|
|
|
| RSUs vesting description |
|
|
|
|
|
|
|
|
Such RSUs will vest as follows: (x) 50% upon the completion of the listing event, provided that such listing event occurs within 24 months of October 28, 2025, and (y) 50% on the six-month anniversary of such listing event.
|
|
|
|
|
| Quantum Leap Energy LLC [Member] | American Ventures Advisory Agreement [Member] | Restricted Stock Units (RSUs) [Member] | Share-Based Payment Arrangement, Tranche One [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| RSUs vesting percentage |
50.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Quantum Leap Energy LLC [Member] | American Ventures Advisory Agreement [Member] | Restricted Stock Units (RSUs) [Member] | Share-Based Payment Arrangement, Tranche Two [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| RSUs vesting percentage |
50.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Quantum Leap Energy LLC [Member] | Two Thousand Twenty Five Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
Nov. 19, 2030
|
|
|
|
|
|
|
|
|
|
|
| Percentage of share price at notes convertible |
|
|
80.00%
|
|
|
|
|
|
|
|
|
|
|
| Quantum Leap Energy LLC [Member] | Two Thousand Twenty Five Notes [Member] | American Ventures LLC, Series IX Quantum Leap [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gross proceeds from related party |
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
| Quantum Leap Energy LLC [Member] | Two Thousand Twenty Five Notes [Member] | Parent [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from issuance of notes payable |
|
|
30,000,000
|
|
|
|
|
|
|
|
|
|
|
| Gross proceeds from issuance of convertible promissory notes |
|
|
$ 30,000,000
|
|
|
|
|
|
|
|
|
|
|
| Quantum Leap Energy LLC [Member] | Two Thousand Twenty Five Convertible Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes payable, at fair value |
|
|
|
|
|
|
|
|
|
|
$ 147,700,000
|
|
|
| Maximum [Member] | Terra power loan agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan amount |
|
|
|
|
|
|
|
|
$ 22,000,000
|
|
|
|
|
| Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable and loans |
|
|
|
|
|
|
|
|
|
|
|
$ 33,500
|
£ 25,000
|
| Promissory Note One [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable and loans |
|
|
|
|
|
|
|
|
0
|
400,000
|
|
|
|
| Promissory Note Two [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable and loans |
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
| Motor Vehicle and Equipment Loans [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
|
|
200,000
|
70,975,000,000
|
|
|
|
| Notes payable and loans |
|
|
|
|
|
|
|
|
300,000
|
2,000,000
|
|
|
|
| Notes payable |
|
|
|
|
|
|
|
|
1,900,000
|
$ 2,000,000
|
|
|
|
| Minimum monthly payments |
|
|
|
|
|
|
|
|
$ 55,418
|
|
|
|
|
| Motor Vehicle and Equipment Loans [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Variable interest rates |
|
|
|
|
|
|
|
|
9.90%
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Sep. 30, 2028
|
|
|
|
|
| Motor Vehicle and Equipment Loans [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Variable interest rates |
|
|
|
|
|
|
|
|
11.75%
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
|
Mar. 31, 2030
|
|
|
|
| Interest Rate Through March 7, 2025 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual interest rate |
|
|
|
|
|
|
|
|
6.00%
|
|
|
|
|
| Interest Rate After March 7, 2025 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual interest rate |
|
|
|
|
|
|
|
|
8.00%
|
|
|
|
|