v3.26.3
Stock-Based Compensation (Tables)
9 Months Ended
Sep. 30, 2026
Share-Based Payment Arrangement [Abstract]  
Schedule of summary of time-based RSU activity

The following is a summary of time-based RSU activity during the period ended September 30, 2026:

 

   Number of RSUs   Weighted Average Grant Date Fair Value 
Unvested - December 31, 2025   -   $- 
Granted   6,228,003   $16.65 
Vested   -   $- 
Cancelled or Forfeited   -   $- 
Unvested - September 30, 2026   6,228,003   $16.65 
Schedule of Class A Common Stock Converted from Profit Interest Units Activity

The following is a summary of the Class A Common Stock converted from Profit Interest Units activity for the nine months ended September 30, 2026:

 

   Class A Common Stock Converted from Profit Interest Units   Weighted Average Participation Threshold 
Unvested balance as of December 31, 2025   13,847,261   $1,322 
Granted   -    - 
Vested   (13,847,261)   1,322 
Forfeited   -    - 
Unvested balance as of September 30, 2026   -   $- 
Vested balance immediately prior to Closing of the Business Combination   14,241,982   $1,417 
Conversion   (14,241,982)  $1,417 
Outstanding as of September 30, 2026   -   $- 
Schedule of Weighted Average Assumptions

The following weighted-average assumptions were used in the Monte Carlo simulation:

 

Volatility   75.0%
Risk-free interest rate   4.15%
Dividend yield   0.00%
Maximum term (years)   7.0 
Stock price at grant date  $20.97