XML 96 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Dec. 31, 2023
Current assets      
Cash $ 307,699 $ 170,557  
Prepaid expenses and other current assets 385,500 259,854  
Other receivables 10,385 2,262  
Prepaid expenses     $ 1,600
Total current assets 794,083 432,673 1,600
Property, plant and equipment, net 2,898,476 2,913,509  
Mineral rights 30,100,000 30,100,000  
Total assets 33,792,559 33,446,182 1,600
Current liabilities      
Accounts payable 5,360,816 1,847,858 11,122
Accounts payable- related party, net    
Accrued expenses and other current liabilities 1,940,556 936,289  
Advances payable 648,000 648,000  
Convertible notes payable 3,183,579 2,472,848  
Total current liabilities 11,530,667 8,006,108 11,122
Non-current liabilities      
Warrants liabilities 2,185,000  
Royalty obligation 2,700,000 2,700,000  
Contingent consideration liability 17,100,000 17,100,000  
Asset retirement obligation 14,808,000 13,937,000
Total liabilities 48,323,667 41,743,108 11,122
Commitments and contingencies
Stockholders’ equity deficit      
Ordinary Shares    
Additional paid in capital 7,038,156 3,716,962  
Subscription receivables (1,980,727)  
Accumulated deficit (19,808,254) (11,972,315) (9,522)
Accumulated other comprehensive loss 216,435 (42,551)  
Total stockholders’ deficit (14,531,108) (8,296,926) (9,522)
Total liabilities and stockholders’ deficit 33,792,559 33,446,182 1,600
Related Party      
Current assets      
Accounts Receivable - related party, net 90,499  
Current liabilities      
Accounts payable- related party, net 397,716 2,101,113  
PERCEPTION CAPITAL CORP IV      
Current assets      
Cash   43,499 222,581
Prepaid expenses   28,500 407,235
Total current assets   71,999 629,816
Cash held in Trust Account   3,954,190 52,977,929
Total assets   4,026,189 53,607,745
Current liabilities      
Accounts payable and accrued expenses   1,084,378 118,682
Convertible notes payable   1,328,839 1,000,000
Derivative liability   7,273
Total current liabilities   2,413,217 1,125,955
Non-current liabilities      
Total non-current liabilities   282,650 1,162,320
Warrants liabilities   282,650 1,162,320
Total liabilities   2,695,867 2,288,275
Commitments and contingencies  
CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION      
Class A ordinary shares subject to possible redemption, $0.0001 par value; 332,928 and 4,777,672 shares issued and outstanding subject to possible redemption, at approximately $11.58 and $11.07 redemption value at December 31, 2024 and 2023, respectively   3,854,190 52,877,929
Stockholders’ equity deficit      
Preference shares, $0.0001 par value; 1,000,000 shares authorized; 609,250 issued and outstanding and non issued or outstanding at December 31, 2024 and 2023, respectively   60
Additional paid in capital   1,789,280 3,457,783
Accumulated deficit   (4,313,858) (5,016,817)
Total stockholders’ deficit   (2,523,868) (1,558,459)
Total liabilities and stockholders’ deficit   4,026,189 53,607,745
Class A Ordinary Shares      
Stockholders’ equity deficit      
Ordinary Shares $ 3,282 978  
Class A Ordinary Shares | PERCEPTION CAPITAL CORP IV      
Stockholders’ equity deficit      
Ordinary Shares   650 575
Class B Ordinary Shares | PERCEPTION CAPITAL CORP IV      
Stockholders’ equity deficit      
Ordinary Shares  
Previously Reported      
Current assets      
Prepaid expenses    
Total current assets    
Total assets    
Current liabilities      
Accounts payable   4,161  
Accounts payable- related party, net   6,961  
Total current liabilities   11,122  
Non-current liabilities      
Total liabilities   11,122  
Commitments and contingencies    
Stockholders’ equity deficit      
Ordinary Shares    
Accumulated deficit   (11,122)  
Total stockholders’ deficit   (11,122) $ (334,678)
Total liabilities and stockholders’ deficit