Fair Value Measurements (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
|---|
| Fair Value Measurements |
|
| Schedule of Assets and Liabilities that are Measured at Fair value on a Recurring Basis |
| | December 31, 2025 | | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | Liabilities- | | | | | | | | | | | | | Earnout liability | | $ | 257,481 | | | $ | - | | | $ | 2,363,452 | | | $ | 2,620,933 | | Warrant liability (Public Warrants) | | | 12,916,006 | | | | - | | | | - | | | | 12,916,006 | | Warrant liability (Private Warrants) | | | - | | | | 412,000 | | | | - | | | | 412,000 | | Total liabilities measured at fair value | | $ | 13,173,487 | | | $ | 412,000 | | | $ | 2,363,452 | | | $ | 15,948,939 | |
| | | | | December 31, 2024 | | | | | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | Liabilities- | | | | | | | | | | | | | Earnout liability | | $ | 7,825,000 | | | $ | - | | | $ | 15,479,808 | | | $ | 23,304,808 | | Warrant liability (Public Warrants) | | | 33,124,868 | | | | - | | | | - | | | | 33,124,868 | | Warrant liability (Private Warrants) | | | - | | | | 1,055,750 | | | | - | | | | 1,055,750 | | Total liabilities measured at fair value | | $ | 40,949,868 | | | $ | 1,055,750 | | | $ | 15,479,808 | | | $ | 57,485,426 | |
|
| Schedule of the estimated fair value of the Senior Secured Convertible Promissory Notes |
| | Level 3 | | | | Beginning Balance | | | Unrealized and | | | Conversions / | | | Transfers out | | | Ending Balance as of | | | | January 1, 2025 | | | Realized Gain | | | Settlements (a) | | | of Level 3 | | | December 31, 2025 | | | | | | | | | | | | | | | | | | | Liabilities- | | $ | 15,479,808 | | | $ | (13,116,356 | ) | | $ | - | | | $ | - | | | $ | 2,363,452 | | | | $ | 15,479,808 | | | $ | (13,116,356 | ) | | $ | - | | | $ | - | | | $ | 2,363,452 | |
| | Level 3 | | | | Beginning Balance | | | Unrealized and | | | Conversions / | | | Transfers out | | | Ending Balance as of | | | | January 1, 2024 | | | Realized Gain | | | Settlements (a) | | | of Level 3 | | | December 31, 2024 | | Liabilities- | | | | | | | | | | | | | | | | Earnout liability | | $ | 5,133,428 | | | $ | 13,746,380 | | | $ | - | | | $ | (3,400,000 | ) | | $ | 15,479,808 | | Senior Secured Convertible Promissory Notes | | | 2,825,366 | | | | 141,636 | | | | (2,967,002 | ) | | | - | | | | - | | | | $ | 7,958,794 | | | $ | 13,888,016 | | | $ | (2,967,002 | ) | | $ | (3,400,000 | ) | | $ | 15,479,808 | |
|
| Schedule of the liabilities measured at fair value |
| | December 31, 2025 | | | December 31, 2024 | | Stock price | | $ | 2.89 | | | $ | 6.26 | | Risk-free interest rate | | | 3.55 | % | | | 4.33 | % | Expected term (in years) | | | 3 | | | | 4 | | Expected volatility | | | 55.8 | % | | | 57.1 | % | Dividend yield | | | 0 | % | | | 0 | % |
|