v3.25.3
Fair Value Measurements
9 Months Ended
Sep. 30, 2025
Fair Value Measurements  
Fair Value Measurements

Note 7 — Fair Value Measurements

The following tables present information about the Company’s financial assets that are measured at fair value on a recurring basis as of September 30, 2025 and December 31, 2024, by level within the fair value hierarchy:

September 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

    

Quoted Prices in Active

    

Significant Other 

    

Significant Other 

​

​

 Markets  

​

Observable Inputs  

​

Unobservable Inputs  

Description

​

(Level 1)

​

(Level 2)

​

(Level 3)

Assets:

​

​

​

​

​

​

​

​

​

Cash and investments held in Trust Account - U.S. Treasury Securities

​

$

26,363,469

​

$

—

​

$

—

Liabilities:

​

​

​

​

​

​

​

​

​

Non-redemption agreements derivative liability

​

$

—

​

$

—

​

$

3,735,371

​

December 31, 2024

​

​

​

​

​

​

​

​

​

​

​

​

    

Quoted Prices in Active 

    

Significant Other 

    

Significant Other 

​

​

Markets

​

Observable Inputs

​

Unobservable Inputs

Description

​

(Level 1)

​

(Level 2)

​

(Level 3)

Assets:

​

​

​

​

​

​

​

​

​

Cash and investments held in Trust Account - U.S. Treasury Securities

​

$

25,554,084

​

$

—

​

$

—

​

The Non-Redemption Agreements derivative liability were accounted for as liabilities in accordance with ASC 815 and are presented on the unaudited condensed consolidated balance sheets. The non-redemption agreements derivative liability are measured at fair value at inception and on a recurring basis, with changes in fair value presented within change in fair value of derivative liability in the unaudited condensed consolidated statements of operations.

The Non-Redemption Agreements derivative liability were initially and as of the end of each subsequent reporting period, valued using a monte-carlo simulation model, which is considered to be a Level 3 fair value measurement. The key inputs into the monte-carlo simulation model for the Non-Redemption Agreements derivative liability were as follows:

​

​

​

​

​

​

​

September 30, 

 

Input

    

2025

 

Market price of Class A common stock

 

12.51

​

Risk-free rate

 

3.74

%

Volatility

 

6.2

%

Term

 

5.05

​

​

Transfers to/from Levels 1, 2, and 3 are recognized at the beginning of the reporting period. There was no transfer between levels during the nine months ended September 30, 2025 and 2024.