v3.26.1
Stockholder’s Equity (Tables)
6 Months Ended
Jun. 30, 2026
Stockholders’ Equity [Abstract]  
Schedule of Black-Scholes Model

The assumptions used in the Black-Scholes model are set forth in the table below:

 

    January 2,  
2026
    December 8,
2025
 
Exercise price   $ 9.3 - 14.43       $ 14.43  
Risk-free interest rate     3.81%     3.81%
Volatility     90.0%     90.0%
Expected life (years)     6.02 - 7.00         7.00  
Dividend yield     0.0%     0.0%
Schedule of Stock Option Grant Activity

The following is an analysis of the stock option grant activity:

 

    Number     Weighted Average Exercise Price     Weighted Average Remaining Life  
Outstanding at March 7, 2025 (inception)     -     $ -       -  
Granted     13,120,888       14.43       3.86  
Expired     -       -       -  
Exercised     -       -       -  
Outstanding at December 31, 2025     13,120,888       14.43       3.86  
Granted     1,267,230       13.04       3.75  
Pursuant to amended agreement     (941,620 )     (14.43 )     (4.17 )
Exercised     -       -          
Outstanding at March 31, 2026     13,446,498       14.32       3.92  
Granted     -       -       -  
Outstanding at June 30, 2026     13,446,498     $ 14.32       3.67  
Schedule of Stock-Based Compensation in Future Periods

The Company will recognize the remaining total stock-based compensation of $58,038,766 in future periods as follows:

 

Remainder of 2026   $ 7,948,932  
2027     15,897,864  
2028     15,897,864  
2029     14,796,225  
Thereafter     3,497,881  
Total   $ 58,038,766  
Schedule of RSU Grant Activity

The following is an analysis of the time-based RSU grant activity:

 

    Units     Weighted
average
grant date
fair value
 
Non-vested as of December 31, 2025     -     $ -  
Granted     1,812,089       6.64  
Vested     (372,628 )     6.64  
Forfeited     -       -  
Non-vested as of June 30, 2026     1,439,461     $ 6.64