Share-Based Compensation (Tables)
|
6 Months Ended |
Jun. 30, 2026 |
Dec. 31, 2025 |
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] |
|
|
| Schedule of Restricted Stock Unit |
|
Schedule
of Restricted Stock Unit
| Number of RSU’s eligible to vest | |
Share price | |
| 250,000 | |
$ | 15.00 | |
| 250,000 | |
$ | 17.50 | |
| 250,000 | |
$ | 20.00 | |
| 250,000 | |
$ | 22.50 | |
| 250,000 | |
$ | 25.00 | |
| 500,000 | |
$ | 27.50 | |
| 500,000 | |
$ | 30.00 | |
| 500,000 | |
$ | 32.50 | |
| 500,000 | |
$ | 35.00 | |
| 500,000 | |
$ | 37.50 | |
| 750,000 | |
$ | 40.00 | |
| 750,000 | |
$ | 42.50 | |
| 750,000 | |
$ | 45.00 | |
| 1,000,000 | |
$ | 47.50 | |
| 1,000,000 | |
$ | 50.00 | |
|
| Schedule of Activity Restricted Stock Units |
|
The
table below presents the summary of activity with respect to, and status of restricted stock units for the period from June 17, 2025
(inception) through December 31, 2025:
Schedule
of Activity Restricted Stock Units
| | |
Number
of Restricted
Stock
Units | | |
Weighted
Average
Grant
Date
Value | |
| Unvested as of June 17, 2025 | |
| - | | |
| - | |
| Granted | |
| 8,220,000 | | |
$ | 2.13 | |
| Forfeited | |
| - | | |
| - | |
| Vested | |
| (201,586 | ) | |
$ | 2.11 | |
| Unvested as of December
31, 2025 | |
| 8,018,414 | | |
$ | 2.13 | |
|
| Time-based Restricted Stock Units [Member] |
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] |
|
|
| Schedule Of Market-based RSU |
The following schedule summarizes activity related to time-based RSUs for
the six months ended June 30, 2026:
Schedule
Of Time Based RSU
| | |
Number of time-based
Restricted Stock Units | | |
Weighted Average
Grant Date Fair Value | |
| Unvested as of December 31, 2025 | |
| 18,414 | | |
$ | 2.13 | |
| Granted | |
| 3,353,832 | | |
| 2.27 | |
| Forfeited | |
| - | | |
| - | |
| Vested | |
| (1,454,365 | ) | |
| 2.51 | |
| Unvested as of June
30, 2026 | |
| 1,917,980 | | |
$ | 2.09 | |
|
Schedule
Of Time Based RSU
|
| Market-based Restricted Stock Units [Member] |
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] |
|
|
| Schedule Of Market-based RSU |
The following table summarizes activity related to market-based RSUs for
the six months ended June 30, 2026:
Schedule
Of Market-based RSU
| | |
Number of market-based
Stock Units | | |
Weighted Average
Grant Date Fair Value | |
| Unvested as of December 31, 2025 | |
| 8,000,000 | | |
$ | 2.13 | |
| Granted | |
| 4,356,450 | | |
| 1.17 | |
| Forfeited | |
| - | | |
| - | |
| Vested | |
| - | | |
| - | |
| Unvested as of June
30, 2026 | |
| 12,356,450 | | |
$ | 1.75 | |
|
Schedule
Of Market-based RSU
|
| Schedule of Key Assumptions Used in the Valuation of Such Awards Granted |
The following table summarizes the key assumptions used in the Monte Carlo
valuation of market-based awards granted during the six months ended June 30, 2026:
Schedule of Key Assumptions Used in the Valuation of Such Awards Granted
| Assumption | |
Input | |
| Stock price | |
$ | 1.90 | |
| Expected volatility | |
| 70.0 | % |
| Risk-free interest rate | |
| 3.94 | % |
| Expected term | |
| 5.00 | |
| Expected dividend yield | |
| 0.00 | % |
|
Schedule of Key Assumptions Used in the Valuation of Such Awards Granted
|