|
Q2 FY2026
As of Jun 30, 2026
|
Q1 FY2026
As of Mar 31, 2026
|
Q4 FY2025
As of Dec 31, 2025
|
Q3 FY2025
As of Sep 30, 2025
|
Q2 FY2025
As of Jun 30, 2025
|
Q1 FY2025
As of May 5, 2025
|
Q4 FY2024
As of Dec 31, 2024
|
Q3 FY2024
As of Sep 30, 2024
|
Q2 FY2024
As of Jun 30, 2024
|
Q1 FY2024
As of Mar 31, 2024
|
Q4 FY2023
As of Dec 31, 2023
|
Q3 FY2023
As of Sep 30, 2023
|
Q2 FY2023
As of Jun 30, 2023
|
Q1 FY2023
As of Mar 31, 2023
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||||||||
| Current assets | ||||||||||||||
| Cash | ||||||||||||||
| Prepaid insurance | ||||||||||||||
| Cash and cash equivalents | ||||||||||||||
| Accounts receivable | ||||||||||||||
| Inventories | ||||||||||||||
| Deferred offering costs | ||||||||||||||
| Prepaid expenses and other current assets | ||||||||||||||
| Prepaid expenses | ||||||||||||||
| Other assets, current | ||||||||||||||
| Total current assets | ||||||||||||||
| Marketable securities held in Trust Account | ||||||||||||||
| Property, plant and equipment, net | ||||||||||||||
| Property, plant and equipment, net | ||||||||||||||
| Mineral interests | ||||||||||||||
| Goodwill | ||||||||||||||
| Other intangible assets, net | ||||||||||||||
| Equipment deposits | ||||||||||||||
| Operating lease right-of-use assets | ||||||||||||||
| Deferred arrangement costs | ||||||||||||||
| Other assets, non-current | ||||||||||||||
| Total non-current assets | ||||||||||||||
| Total assets | ||||||||||||||
| LIABILITIES, MEZZANINE AND STOCKHOLDERS' EQUITY | ||||||||||||||
| Liabilities | ||||||||||||||
| Current liabilities | ||||||||||||||
| Accounts payable and accrued expenses | ||||||||||||||
| Accrued offering costs | ||||||||||||||
| Convertible promissory note - related party | ||||||||||||||
| Related Party | ||||||||||||||
| Total convertible promissory note - related party | ||||||||||||||
| Accounts payable | ||||||||||||||
| Accrued liabilities | ||||||||||||||
| Contract liabilities, current | ||||||||||||||
| Derivative liability | ||||||||||||||
| Note payable | ||||||||||||||
| Finance and operating leases, current | ||||||||||||||
| Finance leases, current | ||||||||||||||
| Operating leases, current | ||||||||||||||
| Total finance and operating leases, current | ||||||||||||||
| Other | ||||||||||||||
| Total current liabilities | ||||||||||||||
| Forward Purchase Agreements | ||||||||||||||
| Deferred underwriting fee payable | ||||||||||||||
| Deferred grant income | ||||||||||||||
| Finance and operating leases, non-current | ||||||||||||||
| Finance leases, non-current | ||||||||||||||
| Operating leases, non-current | ||||||||||||||
| Total finance and operating leases, non-current | ||||||||||||||
| Earnout liability | ||||||||||||||
| Warrant liability | ||||||||||||||
| Deferred tax liability | ||||||||||||||
| Contract liabilities, non-current | ||||||||||||||
| Total liabilities | ||||||||||||||
| Mezzanine equity | ||||||||||||||
| 12% Series A Cumulative Convertible Preferred Stock subject to possible redemption | ||||||||||||||
| Subscription receivable | ||||||||||||||
| 12% Series A Cumulative Convertible Preferred Stock subject to possible redemption | ||||||||||||||
| Class A Ordinary Shares | ||||||||||||||
| Series A Cumulative Convertible Preferred Stock Subject to Possible Redemption | ||||||||||||||
| Total mezzanine equity | ||||||||||||||
| Stockholders' equity | ||||||||||||||
| Common stock | ||||||||||||||
| Class A Ordinary Shares | ||||||||||||||
| Class B Ordinary Shares | ||||||||||||||
| Total common stock | ||||||||||||||
| Accumulated other comprehensive (loss) income | ||||||||||||||
| Additional paid-in capital | ||||||||||||||
| Accumulated deficit | ||||||||||||||
| Total Stockholders’ Deficit | ||||||||||||||
| Non-controlling interest | ||||||||||||||
| Total stockholders' equity | ||||||||||||||
| Total liabilities, mezzanine equity, and stockholders' equity | ||||||||||||||
Loading...