FAIR VALUE MEASUREMENTS (Tables)
|
3 Months Ended |
12 Months Ended |
Mar. 31, 2026 |
Dec. 31, 2025 |
| Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items] |
|
|
| SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON A RECURRING BASIS |
The
fair value of financial instruments on March 31, 2026 is summarized below:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON A RECURRING BASIS
| Description | |
Quoted Prices in
Active Markets
(Level 1) | | |
Significant Other
Observable Inputs
(Level 2) | | |
Significant Other
Unobservable Inputs
(Level 3) | |
| Liabilities: | |
| | | |
| | | |
| | |
| Derivative liabilities-public warrants | |
$ | - | | |
$ | 538,800 | | |
$ | - | |
| Derivative liabilities-private warrants | |
$ | - | | |
$ | 398,644 | | |
$ | - | |
| Derivative liabilities-earnout shares | |
$ | - | | |
$ | - | | |
$ | - | |
| Derivative liabilities-sponsor earnout shares | |
$ | - | | |
$ | - | | |
$ | - | |
| Total | |
$ | - | | |
$ | 937,444 | | |
$ | - | |
| | |
| | | |
| | | |
| | |
| Mezzanine Equity: | |
| | | |
| | | |
| | |
| Series C preferred stock | |
$ | - | | |
$ | - | | |
$ | 41,170,508 | |
The
fair value of financial instruments on December 31, 2025 is summarized below:
| Description | |
Quoted Prices in
Active Markets
(Level 1) | | |
Significant Other
Observable Inputs
(Level 2) | | |
Significant Other
Unobservable Inputs
(Level 3) | |
| Liabilities: | |
| | | |
| | | |
| | |
| Derivative liabilities-public warrants | |
$ | - | | |
$ | 658,800 | | |
$ | - | |
| Derivative liabilities-private warrants | |
$ | - | | |
$ | 487,573 | | |
$ | - | |
| Derivative liabilities-earnout shares | |
$ | - | | |
$ | - | | |
$ | - | |
| Derivative liabilities-sponsor earnout shares | |
$ | - | | |
$ | - | | |
$ | - | |
| Total | |
$ | - | | |
$ | 1,146,373 | | |
$ | - | |
| | |
| | | |
| | | |
| | |
| Mezzanine Equity: | |
| | | |
| | | |
| | |
| Series C preferred stock | |
$ | - | | |
$ | - | | |
$ | 41,170,508 | |
|
The
fair value of financial instruments on December 31, 2025 is summarized below:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON A RECURRING BASIS
| Description | |
Quoted Prices in Active Markets (Level 1) | | |
Significant Other Observable Inputs (Level 2) | | |
Significant Other Unobservable Inputs (Level 3) | |
| Liabilities: | |
| | | |
| | | |
| | |
| Derivative liabilities-public warrants | |
$ | - | | |
$ | 658,800 | | |
$ | - | |
| Derivative liabilities-private warrants | |
$ | - | | |
$ | 487,573 | | |
$ | - | |
| Derivative liabilities-earnout shares | |
$ | - | | |
$ | - | | |
$ | - | |
| Derivative liabilities-sponsor earnout shares | |
$ | - | | |
$ | - | | |
$ | - | |
| Total | |
$ | - | | |
$ | 1,146,373 | | |
$ | - | |
| | |
| | | |
| | | |
| | |
| Mezzanine Equity: | |
| | | |
| | | |
| | |
| Series C preferred stock | |
$ | - | | |
$ | - | | |
$ | 41,170,508 | |
The
fair value of financial instruments on December 31, 2024 is summarized below:
| Description | |
Quoted Prices in Active Markets (Level 1) | | |
Significant Other Observable Inputs (Level 2) | | |
Significant Other Unobservable Inputs (Level 3) | |
| Liabilities: | |
| | | |
| | | |
| | |
| Derivative liabilities-public warrants | |
$ | - | | |
$ | - | | |
$ | 1,020,000 | |
| Derivative liabilities-private warrants | |
$ | - | | |
$ | - | | |
$ | 930,053 | |
| Derivative liabilities-earnout shares | |
$ | - | | |
$ | - | | |
$ | 785,351 | |
| Derivative liabilities-sponsor earnout shares | |
$ | - | | |
$ | - | | |
$ | 267,733 | |
| Total | |
$ | - | | |
$ | - | | |
$ | 3,003,137 | |
| | |
| | | |
| | | |
| | |
| Mezzanine Equity: | |
| | | |
| | | |
| | |
| Series C preferred stock | |
$ | - | | |
$ | - | | |
$ | 71,809,025 | |
|
| Fair Value, Inputs, Level 3 [Member] |
|
|
| Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items] |
|
|
| SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS |
The
following table provides quantitative information regarding Level 3 fair value measurements inputs at the measurement date: December
13, 2024:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
| | |
December 13, 2024 | |
| Stock price | |
$ | 9.50 | |
| Volatility | |
| 26.50 | % |
| Risk-free rate | |
| 4.25 | % |
| Dividend yield | |
| 0.00 | % |
|
The
following table provides quantitative information regarding Level 3 fair value measurements inputs at the measurement date: December
13, 2024:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
| | |
December 13, 2024 | |
| Stock price | |
$ | 9.50 | |
| Volatility | |
| 26.50 | % |
| Risk-free rate | |
| 4.25 | % |
| Dividend yield | |
| 0.00 | % |
|
| Series C Preferred Stock [Member] |
|
|
| Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items] |
|
|
| SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS |
The
following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates: March
31, 2026 and December 31, 2025:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
| | |
March 31, 2026 | | |
December 31, 2025 | |
| Stock price | |
$ | 0.3677 | | |
$ | 0.4601 | |
| Volatility | |
| 28.20 | % | |
| 25.80 | % |
| Risk-free rate | |
| 3.85 | % | |
| 3.64 | % |
| Dividend yield | |
| 0.00 | % | |
| 0.00 | % |
|
The
following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates: December
31, 2025 and 2024:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
| | |
December 31, 2025 | | |
December 31, 2024 | |
| Stock price | |
$ | 0.4601 | | |
$ | 3.0000 | |
| Volatility | |
| 25.80 | % | |
| 33.50 | % |
| Risk-free rate | |
| 3.64 | % | |
| 4.38 | % |
| Dividend yield | |
| 0.00 | % | |
| 0.00 | % |
|
| Earnou Shares And Sponsor Earnout Shares [Member] |
|
|
| Fair Value, off-Balance-Sheet Risks, Disclosure Information [Line Items] |
|
|
| SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS |
The
following table provides quantitative information regarding Level 2 fair value measurements inputs at their measurement dates: March
31, 2026 and December 31, 2025:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
| | |
March 31, 2026 | | |
December 31, 2025 | |
| Exercise price | |
$ | 11.5000 | | |
$ | 11.5000 | |
| Stock price | |
$ | 0.3677 | | |
$ | 0.4601 | |
| Public warrant price | |
$ | 0.0449 | | |
$ | 0.0549 | |
| Volatility | |
| 99.90 | % | |
| 92.40 | % |
| Risk-free rate | |
| 3.85 | % | |
| 3.64 | % |
| Dividend yield | |
| 0.00 | % | |
| 0.00 | % |
|
The
following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates: December
31, 2025 and 2024:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
| | |
December 31, 2025 | | |
December 31, 2024 | |
| Exercise price | |
$ | 11.5000 | | |
$ | 11.5000 | |
| Stock price | |
$ | 0.4601 | | |
$ | 3.0000 | |
| Public warrant price | |
$ | 0.0549 | | |
$ | 0.0850 | |
| Volatility | |
| 92.40 | % | |
| 33.50 | % |
| Risk-free rate | |
| 3.64 | % | |
| 4.38 | % |
| Dividend yield | |
| 0.00 | % | |
| 0.00 | % |
|