XML 41 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Earn-out Liabilities (Tables)
9 Months Ended
Sep. 30, 2025
Earn-out Liabilities  
Schedule of significant Inputs of Earnout Liability Based on Monte Carlo Simulation Models

Valuation Assumptions

    

December 31, 2024

Stock price

$

15.26

Simulated trading days

542

Annual volatility (%)

140.00%

Risk-free rate (%)

4.21%

Estimated time to expiration (in years)

2.17