XML 37 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Subscription Agreement (Tables)
 9 Months Ended
Sep. 30, 2025
Subscription Agreement [Abstract]  
Schedule of Activity for the Related Party Subscription Agreement Liability

The following table summarizes the activity for the related party subscription agreement liability, using unobservable Level 3 inputs, for the three and nine months ended September 30, 2025:

 

   Subscription
Agreement
Liability		 
Balance at December 31, 2024  $4,123,000 
Change in fair value   (3,319,000)
Balance at March 31, 2025  $804,000 
Change in fair value   191,038 
Settlement   (995,038)
Balance at June 30, 2025   
—
 
Change in fair value   
—
 
Balance at September 30, 2025  $
—
 
Schedule of Assumptions Used in the Monte-Carlo Model, which Utilizes Level 3 Inputs The significant assumptions used in the Monte-Carlo model, which utilizes Level 3 inputs (see Note 3), are as follows as of December 31, 2024:
   December 31,
2024		 
Exercise price  $10 
Term (years)   0.48 
Expected stock price volatility   100%
Risk-free rate of interest   4.25%