v3.26.3
Schedule of Fund Flow Reconciliation (Details) - USD ($)
$ in Thousands
12 Months Ended
Oct. 22, 2025
Dec. 31, 2025
Reverse Capitalization    
Trust balance as of Closing date $ 11,118  
Proceeds from CSLM loan 2,193  
PIPE Proceeds 11,840  
Transfer of cash & cash equivalent of CSLM 9  
Total Available Cash (A) 25,160  
CSLM transaction costs (2,249)  
Payment of Director & Officer insurance premium (131)  
Prepayment under Forward Purchase Agreement (11,005)  
Settlement of sponsor convertible note of CSLM (2,343)  
Total Payments as of the closing date (B) (15,728)  
Funds going to Fusemachines Inc. (classified under financing activities under Consolidated Statements of Cash Flows) (A+B) 9,432  
Operating assets assumed 531  
Operating liabilities assumed (1,100)  
Initial fair value of forward purchase derivative liability (8,616)  
Issuance of share subscription receivable 11,005  
Initial fair value of equity classified warrant (1,009) $ (1,009)
Legacy Fusemachines transaction cost (1,873)  
Others 137  
Net equity impact of reverse recapitalization $ 8,507