| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 16.00 | | | | | $ | 40,000,000.00 | | |
|
Underwriting discounts(1)
|
| | | $ | 1.12 | | | | | $ | 2,800,000.00 | | |
|
Proceeds to us, before expenses
|
| | | $ | 14.88 | | | | | $ | 37,200,000.00 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 4 | | | |
| | | | | 7 | | | |
| | | | | 26 | | | |
| | | | | 30 | | | |
| | | | | 34 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 61 | | | |
| | | | | 70 | | | |
| | | | | 94 | | | |
| | | | | 100 | | | |
| | | | | 109 | | | |
| | | | | 113 | | | |
| | | | | 115 | | | |
| | | | | 121 | | | |
| | | | | 124 | | | |
| | | | | 127 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | F-1 | | | |
| | | | |
Initial 2x2 Configuration
|
| |
Future 3x3 Configuration
|
|
| | Commercialization Role | | | Initial commercial deployment configuration, subject to additional development and regulatory approval | | | Future larger-scale configuration, subject to additional development and regulatory approval | |
| | Target Development Time | | | Approximately 1 year | | | Approximately 2 years | |
| |
Target Output Per Reactor
|
| | Up to approximately 8 MWe | | | Up to approximately 15 MWe | |
| |
Number of Fuel Assemblies
|
| | 4 per reactor | | | 9 per reactor | |
| | Target Design Life | | | >40 years | | | >40 years | |
| | Target Refueling Interval | | | Approximately 6 years | | | Approximately 7-10 years | |
| | Design Objective | | | Initial commercial deployment | | | Increased output and improved unit economics | |
| | | |
March 31,
2026 |
| |
December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | | | | | | | |
(As Restated)
|
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 84,767,555 | | | | | $ | 23,719,422 | | | | | $ | 6,728,895 | | |
|
Prepaid expenses
|
| | | | 6,992,786 | | | | | | 713,154 | | | | | | 32,113 | | |
|
Other current assets
|
| | | | 39,275 | | | | | | — | | | | | | — | | |
|
SAFE Notes subscription receivable
|
| | | | — | | | | | | — | | | | | | 100,000 | | |
|
Total current assets
|
| | | | 91,799,616 | | | | | | 24,432,576 | | | | | | 6,861,008 | | |
|
Property and equipment, net
|
| | | | 85,775 | | | | | | 37,102 | | | | | | 1,993 | | |
|
Long term prepaid expenses
|
| | | | 87,839 | | | | | | 221,407 | | | | | | — | | |
|
Operating lease right-of-use assets
|
| | | | 57,484 | | | | | | — | | | | | | — | | |
|
Total assets
|
| | | $ | 92,030,714 | | | | | $ | 24,691,085 | | | | | $ | 6,863,001 | | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 2,181,025 | | | | | $ | 538,270 | | | | | $ | 94,797 | | |
|
Accrued expenses
|
| | | | 864,290 | | | | | | 185,164 | | | | | | 31,777 | | |
|
Operating lease liabilities – current
|
| | | | 16,181 | | | | | | — | | | | | | — | | |
|
Accrued compensation
|
| | | | 792,475 | | | | | | 25,031 | | | | | | 34,863 | | |
|
RSU liability award
|
| | | | — | | | | | | 1,655,507 | | | | | | — | | |
|
Total current liabilities
|
| | | | 3,853,971 | | | | | | 2,403,972 | | | | | | 161,437 | | |
|
Operating lease liabilities – non current
|
| | | | 43,386 | | | | | | — | | | | | | — | | |
|
SAFE Notes
|
| | | | — | | | | | | — | | | | | | 10,783,385 | | |
|
Total liabilities
|
| | | | 3,897,357 | | | | | | 2,403,972 | | | | | | 10,944,822 | | |
|
Commitments and contingencies (Note 6 for audited financials
and Note 7 for unaudited financials) |
| | | | | | | | | | | | | | | | | | |
| | | |
March 31,
2026 |
| |
December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | | | | | | | |
(As Restated)
|
| |||||||||
| Stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | |
|
Common stock, par value $0.0001 per share, 300,000,000 shares authorized, 56,617,422, 51,099,089 and 16,320,839 shares issued and outstanding as of March 31, 2026, December 31, 2025 and December 31, 2024, respectively
|
| | | | 5,661 | | | | | | 5,110 | | | | | | 1,632 | | |
|
Additional paid-in capital
|
| | | | 176,198,242 | | | | | | 89,009,102 | | | | | | 1,640,692 | | |
|
Accumulated deficit
|
| | | | (88,070,546) | | | | | | (66,727,099) | | | | | | (5,724,145) | | |
|
Total stockholders’ equity (deficit)
|
| | | | 88,133,357 | | | | | | 22,287,113 | | | | | | (4,081,821) | | |
|
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 92,030,714 | | | | | $ | 24,691,085 | | | | | $ | 6,863,001 | | |
| | |||||||||||||||||||
| | | |
For the Three Months Ended March 31,
|
| |
For the Years Ended December 31,
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | | | | | | | | | | |
(As Restated)
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 13,965,950 | | | | | $ | 1,034,619 | | | | | $ | 14,766,607 | | | | | $ | 3,441,820 | | |
|
Research and development expenses
|
| | | | 7,872,531 | | | | | | 684,393 | | | | | | 6,617,562 | | | | | | 661,183 | | |
|
Operating expenses
|
| | | | 21,838,481 | | | | | | 1,719,012 | | | | | | 21,384,169 | | | | | | 4,103,003 | | |
|
Operating loss
|
| | | | (21,838,481) | | | | | | (1,719,012) | | | | | | (21,384,169) | | | | | | (4,103,003) | | |
| Other non-operating income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 492,608 | | | | | | — | | | | | | 210,987 | | | | | | 20,331 | | |
|
Change in fair value of SAFE Notes
|
| | | | — | | | | | | (1,418,066) | | | | | | (39,834,049) | | | | | | (1,631,446) | | |
|
Other income
|
| | | | 2,426 | | | | | | 191 | | | | | | 4,277 | | | | | | 749 | | |
|
Total non-operating expense
|
| | | | 495,034 | | | | | | (1,417,875) | | | | | | (39,618,785) | | | | | | (1,610,366) | | |
|
Net loss
|
| | | $ | (21,343,447) | | | | | $ | (3,136,887) | | | | | $ | (61,002,954) | | | | | $ | (5,713,369) | | |
|
Basic and diluted weighted average shares outstanding of common stock
|
| | | | 54,443,626 | | | | | | 16,320,839 | | | | | | 25,332,277 | | | | | | 10,037,251 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (0.39) | | | | | $ | (0.19) | | | | | $ | (2.41) | | | | | $ | (0.57) | | |
| | | | | | | | | |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||
| | | |
Common Stock
|
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2023 (As Restated)
|
| | | | 7,434,955 | | | | | $ | 743 | | | | | $ | 470,295 | | | | | $ | (10,776) | | | | | $ | 460,262 | | |
|
Stock-based compensation – restricted stock
|
| | | | 8,885,884 | | | | | | 889 | | | | | | (889) | | | | | | — | | | | | | — | | |
|
Issuance of restricted stock awards
|
| | | | — | | | | | | — | | | | | | 1,171,286 | | | | | | — | | | | | | 1,171,286 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,713,369) | | | | | | (5,713,369) | | |
|
Balance at December 31, 2024 (As Restated)
|
| | | | 16,320,839 | | | | | | 1,632 | | | | | | 1,640,692 | | | | | | (5,724,145) | | | | | | (4,081,821) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 31,999 | | | | | | — | | | | | | 31,999 | | |
|
Issuance of restricted stock awards
|
| | | | 14,411 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,136,887) | | | | | | (3,136,887) | | |
|
Balance at March 31, 2025
|
| | | | 16,335,250 | | | | | $ | 1,633 | | | | | $ | 1,672,690 | | | | | $ | (8,861,032) | | | | | $ | (7,186,709) | | |
|
Balance at December 31, 2024 (As Restated)
|
| | | | 16,320,839 | | | | | | 1,632 | | | | | | 1,640,692 | | | | | | (5,724,145) | | | | | | (4,081,821) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 6,769,296 | | | | | | — | | | | | | 6,769,296 | | |
|
Issuance of restricted stock awards
|
| | | | 3,010,401 | | | | | | 301 | | | | | | 797 | | | | | | — | | | | | | 1,098 | | |
|
Issuance of common stock upon conversion of SAFE Notes
|
| | | | 19,601,182 | | | | | | 1,960 | | | | | | 53,509,274 | | | | | | — | | | | | | 53,511,234 | | |
|
Issuance of common stock to PIPE investors
|
| | | | 10,000,000 | | | | | | 1,000 | | | | | | 29,999,000 | | | | | | — | | | | | | 30,000,000 | | |
|
Offering costs
|
| | | | — | | | | | | — | | | | | | (2,909,740) | | | | | | — | | | | | | (2,909,740) | | |
|
Issuance of 2025 Placement Agent Warrants (equity component)
|
| | | | — | | | | | | — | | | | | | 948,639 | | | | | | — | | | | | | 948,639 | | |
|
Issuance costs – 2025 Placement Agent
Warrants (non-cash) |
| | | | — | | | | | | — | | | | | | (948,639) | | | | | | — | | | | | | (948,639) | | |
|
Issuance of common stock to new shareholders upon merger
|
| | | | 2,166,667 | | | | | | 217 | | | | | | (217) | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (61,002,954) | | | | | | (61,002,954) | | |
|
Balance at December 31, 2025
|
| | | | 51,099,089 | | | | | $ | 5,110 | | | | | $ | 89,009,102 | | | | | $ | (66,727,099) | | | | | $ | 22,287,113 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 9,837,578 | | | | | | — | | | | | | 9,837,578 | | |
|
Modification of RSU liability award
|
| | | | — | | | | | | — | | | | | | 2,202,781 | | | | | | — | | | | | | 2,202,781 | | |
|
Vesting of restricted stock units
|
| | | | 185,000 | | | | | | 19 | | | | | | (19) | | | | | | — | | | | | | — | | |
|
Issuance of 2026 Private Placement common stock
|
| | | | 5,333,333 | | | | | | 532 | | | | | | 79,999,468 | | | | | | — | | | | | | 80,000,000 | | |
|
Offering costs
|
| | | | — | | | | | | — | | | | | | (4,850,668) | | | | | | — | | | | | | (4,850,668) | | |
|
Issuance of 2026 Placement Agent Warrants (equity component)
|
| | | | — | | | | | | — | | | | | | 1,239,307 | | | | | | — | | | | | | 1,239,307 | | |
|
Issuance costs – 2026 Placement Agent
Warrants (non-cash) |
| | | | — | | | | | | — | | | | | | (1,239,307) | | | | | | — | | | | | | (1,239,307) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (21,343,447) | | | | | | (21,343,447) | | |
|
Balance at March 31, 2026
|
| | | | 56,617,422 | | | | | $ | 5,661 | | | | | $ | 176,198,242 | | | | | $ | (88,070,546) | | | | | $ | 88,133,357 | | |
| | | |
For the Three Months Ended March 31,
|
| |
For the Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | | | | | | | | | | |
(As Restated)
|
| ||||||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (21,343,447) | | | | | $ | (3,136,887) | | | | | $ | (61,002,954) | | | | | $ | (5,713,369) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 6,850 | | | | | | 526 | | | | | | 8,327 | | | | | | 664 | | |
|
Change in fair value of SAFE Notes
|
| | | | — | | | | | | 1,418,066 | | | | | | 39,834,049 | | | | | | 1,631,446 | | |
|
Stock-based compensation
|
| | | | 10,384,851 | | | | | | 31,999 | | | | | | 8,424,803 | | | | | | 1,171,287 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | (6,146,064) | | | | | | (106,338) | | | | | | (902,448) | | | | | | (32,113) | | |
|
Other current assets
|
| | | | (39,275) | | | | | | — | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | 1,642,755 | | | | | | 216,900 | | | | | | 443,473 | | | | | | 75,803 | | |
|
Accrued expenses
|
| | | | 679,126 | | | | | | (24,507) | | | | | | 153,387 | | | | | | 31,777 | | |
|
Accrued compensation
|
| | | | 767,444 | | | | | | (27,667) | | | | | | (9,832) | | | | | | 34,863 | | |
|
Net cash used in operating activities
|
| | | | (14,047,760) | | | | | | (1,627,908) | | | | | | (13,051,195) | | | | | | (2,799,642) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (53,439) | | | | | | (15,155) | | | | | | (43,436) | | | | | | (2,657) | | |
|
Net cash used in investing activities
|
| | | | (53,439) | | | | | | (15,155) | | | | | | (43,436) | | | | | | (2,657) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds from exercise of restricted stock
awards |
| | | | — | | | | | | — | | | | | | 1,098 | | | | | | 5,392 | | |
|
Proceeds from SAFE Notes
|
| | | | — | | | | | | 860,800 | | | | | | 2,993,800 | | | | | | 8,590,000 | | |
|
Proceeds from 2025 Private Placement
|
| | | | — | | | | | | — | | | | | | 30,000,000 | | | | | | — | | |
|
Proceeds from 2026 Private Placement
|
| | | | 80,000,000 | | | | | | — | | | | | | | | | | | | | | |
|
Offering costs paid
|
| | | | (4,850,668) | | | | | | — | | | | | | (2,909,740) | | | | | | — | | |
|
Payment of related party loan
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
|
Net cash provided by financing activities
|
| | | | 75,149,332 | | | | | | 860,800 | | | | | | 30,085,158 | | | | | | 8,585,392 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 61,048,133 | | | | | | (782,263) | | | | | | 16,990,527 | | | | | | 5,783,093 | | |
|
Cash and cash equivalents, beginning of the year
|
| | | | 23,719,422 | | | | | | 6,728,895 | | | | | | 6,728,895 | | | | | | 945,802 | | |
|
Cash and cash equivalents, end of the year
|
| | | $ | 84,767,555 | | | | | $ | 5,946,632 | | | | | $ | 23,719,422 | | | | | $ | 6,728,895 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subscription of SAFE Notes
|
| | | $ | — | | | | | $ | 33,000 | | | | | $ | — | | | | | $ | 110,000 | | |
|
Conversion of SAFE Notes into common stock
|
| | | $ | — | | | | | $ | — | | | | | $ | 53,511,234 | | | | | $ | — | | |
|
Right-of-use assets acquired through operating leases
|
| | | $ | 62,088 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
| | | |
Actual
|
| |
As Adjusted(1)
|
| |
As Further
Adjusted(1)(2) |
| |||||||||
|
Cash and cash equivalents(3)
|
| | | $ | 84,767,555 | | | | | $ | 79,423,759 | | | | | $ | 112,326,702 | | |
|
Total debt
|
| | | | — | | | | | | — | | | | | | — | | |
| Stockholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | |
|
Common stock, par value $0.0001 per share, 300,000,000
shares authorized, actual, as adjusted and as further adjusted, 56,617,422, 57,833,311 and 60,333,311 shares issued and outstanding, actual, as adjusted and as further adjusted, respectively |
| | | | 5,661 | | | | | | 5,783 | | | | | | 6,033 | | |
|
Additional paid-in capital
|
| | | | 176,198,242 | | | | | | 170,854,324 | | | | | | 203,757,018 | | |
|
Accumulated deficit
|
| | | | (88,070,546) | | | | | | (88,070,546) | | | | | | (88,070,546) | | |
|
Total stockholders’ equity
|
| | | | 88,133,357 | | | | | | 82,789,562 | | | | | | 115,692,505 | | |
|
Total capitalization
|
| | | $ | 88,133,357 | | | | | $ | 82,789,562 | | | | | $ | 115,692,505 | | |
| |
Public offering price per share of our common stock
|
| | | | | | | | | $ | 16.00 | | |
| |
Historical net tangible book value (deficit) per share as of March 31, 2026
|
| | | $ | 1.57 | | | | | | | | |
| |
Increase per share attributable to the SAFE Notes Settlement, the Expected RSU Settlement and the Expected Option and Warrant Exercise
|
| | | $ | (0.14) | | | | | | | | |
| |
As adjusted net tangible book value (deficit) per share
|
| | | $ | 1.43 | | | | | | | | |
| |
Increase in as adjusted net tangible book value per share attributable to investors purchasing shares of our common stock in this offering
|
| | | $ | 0.49 | | | | | | | | |
| |
As further adjusted net tangible book value (deficit) per share of our common stock
|
| | | | | | | | | $ | 1.92 | | |
| |
Dilution in as further adjusted net tangible book value per share to investors purchasing shares of our common stock in this offering at the public offering price
|
| | | | | | | | $ | 14.08 | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share
|
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Existing stockholders
|
| | | | 57,833,311 | | | | | | 95.86% | | | | | $ | 82,789,562 | | | | | | 67.42% | | | | | $ | 1.43 | | |
|
New investors
|
| | | | 2,500,000 | | | | | | 4.14% | | | | | $ | 40,000,000 | | | | | | 32.58% | | | | | $ | 16.00 | | |
|
Total
|
| | | | 60,333,311 | | | | | | 100% | | | | | $ | 122,789,562 | | | | | | 100% | | | | | $ | 2.04 | | |
| | | |
For the Three Months Ended
March 31, |
| | | | | | | |||||||||||||||
| | | |
2026
|
| |
2025
|
| |
$ Variance
|
| |
% Variance
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 13,965,950 | | | | | $ | 1,034,619 | | | | | $ | 12,931,331 | | | | | | 1,250% | | |
|
Research and development expenses
|
| | | | 7,872,531 | | | | | | 684,393 | | | | | | 7,188,138 | | | | | | 1,050% | | |
|
Operating expenses
|
| | | | 21,838,481 | | | | | | 1,719,012 | | | | | | 20,119,469 | | | | | | 1,170% | | |
|
Operating loss
|
| | | | (21,838,481) | | | | | | (1,719,012) | | | | | | (20,119,469) | | | | | | 1,170% | | |
| Other non-operating income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 492,608 | | | | | | — | | | | | | 492,608 | | | | | | 100% | | |
|
Change in Fair Value of SAFE Notes
|
| | | | — | | | | | | (1,418,066) | | | | | | 1,418,066 | | | | | | 100% | | |
|
Other income (expenses)
|
| | | | 2,426 | | | | | | 191 | | | | | | 2,235 | | | | | | 1,170% | | |
|
Total non-operating income (expense)
|
| | | | 495,034 | | | | | | (1,417,875) | | | | | | 1,912,909 | | | | | | 100% | | |
|
Net loss
|
| | | $ | (21,343,447) | | | | | $ | (3,136,887) | | | | | $ | (18,206,560) | | | | | | 580% | | |
| | | |
For the Years Ended December 31,
|
| | | | | | | |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
$ Variance
|
| |
% Variance
|
| ||||||||||||
| | | | | | |
(As Restated)
|
| | | | | | | ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 14,766,607 | | | | | $ | 3,441,820 | | | | | $ | 11,324,787 | | | | | | 329.03% | | |
|
Research and development expenses
|
| | | | 6,617,562 | | | | | | 661,183 | | | | | | 5,956,379 | | | | | | 900.87% | | |
|
Operating expenses
|
| | | | 21,384,169 | | | | | | 4,103,003 | | | | | | 17,281,166 | | | | | | 421.18% | | |
|
Operating loss
|
| | | | (21,384,169) | | | | | | (4,103,003) | | | | | | (17,281,166) | | | | | | 421.18% | | |
| Other non-operating income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 210,987 | | | | | | 20,331 | | | | | | 190,656 | | | | | | 937.76% | | |
|
Change in fair value of SAFE Notes
|
| | | | (39,834,049) | | | | | | (1,631,446) | | | | | | (38,202,603) | | | | | | 2,341.64% | | |
|
Other income
|
| | | | 4,277 | | | | | | 749 | | | | | | 3,528 | | | | | | 100.00% | | |
|
Total non-operating income (expense)
|
| | | | (39,618,785) | | | | | | (1,610,366) | | | | | | (38,008,419) | | | | | | 2,360.23% | | |
|
Net loss
|
| | | $ | (61,002,954) | | | | | $ | (5,713,369) | | | | | $ | (55,289,585) | | | | | | 967.72% | | |
| | | |
For the Three Months Ended March 31,
|
| | | | ||||||||||||
| | | |
2026
|
| |
2025
|
| |
$ Change
|
| |||||||||
| Net cash (used in) provided by: | | | | | | | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | (14,047,760) | | | | | $ | (1,627,908) | | | | | $ | (12,419,852) | | |
|
Investing activities
|
| | | | (53,439) | | | | | | (15,155) | | | | | | (38,284) | | |
|
Financing activities
|
| | | | 75,149,332 | | | | | | 860,800 | | | | | | 74,288,532 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 61,048,133 | | | | | $ | (782,263) | | | | | $ | 61,830,396 | | |
| | | |
Year Ended
|
| | | | ||||||||||||
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| |
$ Change
|
| |||||||||
| | | | | | |
(As Restated)
|
| | | | |||||||||
|
Net cash used in operating activities
|
| | | $ | (13,051,195) | | | | | $ | (2,799,642) | | | | | $ | (10,251,553) | | |
|
Net cash used in investing activities
|
| | | | (43,436) | | | | | | (2,657) | | | | | | (40,779) | | |
|
Net cash provided by financing activities
|
| | | | 30,085,158 | | | | | | 8,585,392 | | | | | | 21,499,766 | | |
|
Net increase (decrease) in cash
|
| | | $ | 16,990,527 | | | | | $ | 5,783,093 | | | | | $ | 11,207,434 | | |
|
Cash, beginning of period
|
| | | $ | 6,728,895 | | | | | $ | 945,802 | | | | | $ | 5,783,093 | | |
|
Cash, end of period
|
| | | $ | 23,719,422 | | | | | $ | 6,728,895 | | | | | $ | 16,990,527 | | |
| | | | |
Initial 2x2 Configuration
|
| |
Future 3x3 Configuration
|
|
| | Commercialization Role | | | Initial commercial deployment configuration, subject to additional development and regulatory approval | | | Future larger-scale configuration, subject to additional development and regulatory approval | |
| | Target Development Time | | | Approximately 1 year | | | Approximately 2 years | |
| | Target Output Per Reactor | | | Up to approximately 8 MWe | | | Up to approximately 15 MWe | |
| | Number of Fuel Assemblies | | | 4 per reactor | | | 9 per reactor | |
| | Target Design Life | | | >40 years | | | >40 years | |
| | Target Refueling Interval | | | Approximately 6 years | | | Approximately 7 – 10 years | |
| | Design Objective | | | Initial commercial deployment | | | Increased output and improved unit economics | |
|
Company
|
| |
Reactor Type
|
| |
Cooling Technology
|
| |
Deployment Approach
|
|
| TerraPower | | | Sodium fast reactor | | |
Liquid sodium
|
| | Above-ground plant | |
| X-energy | | | High-temperature gas reactor | | | Helium gas | | | Above-ground plant | |
| Kairos Power | | | Molten salt reactor | | | Molten salt | | | Above-ground plant | |
| Oklo | | | Fast reactor | | | Liquid metal | | |
Modular above-ground reactor
|
|
| NuScale Power | | | Light-water SMR | | | Water | | |
Modular above-ground reactor
|
|
| Last Energy | | | Light-water SMR | | | Water | | | Factory-built above-ground reactors | |
| Deep Fission | | | PWR-based SMR | | | Water | | | Deep borehole underground deployment | |
|
Technology Area
|
| |
Protection Type
|
| |
Status
|
| |
Jurisdiction
|
| |
Estimated Expiration
|
|
| Deep subsurface reactor emplacement and dual borehole design | | | U.S. utility patent and foreign patent applications | | | Issued as U.S. Patent 12,469,612 | | | U.S., Europe, Asia | | | 2043 | |
| Nuclear reactor within a single borehole, including coolant systems and heat exchange configuration | | | U.S. utility patent and foreign patent applications | | | Issued as U.S. Patent 12,614,643 | | | U.S., Europe, Asia | | | 2043 | |
| Reactor module configuration, thermal-hydraulic systems, and passive safety features | | | U.S. utility patent application and foreign applications | | | Pending | | | U.S., Europe, Asia | | | 2044 – 2046 (estimated) | |
| Drilling, casing, and emplacement techniques for nuclear applications | | | PCT application | | | Pending | | | PCT countries | | | 2045 – 2046 (estimated) | |
|
Technology Area
|
| |
Protection Type
|
| |
Status
|
| |
Jurisdiction
|
| |
Estimated Expiration
|
|
| Instrumentation, control, and monitoring systems for deep-borehole reactors | | | PCT application | | | Pending | | | PCT countries | | | 2044 – 2046 (estimated) | |
| Heat extraction and surface power-conversion interface systems | | | PCT application | | | Pending | | | PCT countries | | |
2046 (estimated)
|
|
| Multi-modal reactor power control for nuclear reactors, including deep borehole reactors | | | U.S. provisional application | | | Pending | | | U.S. | | |
2047 (estimated)
|
|
| Borehole reactor heat exchanger and heat exchanger insulation design for facilitating removal/replacement | | | U.S. provisional application | | | Pending | | | U.S. | | |
2047 (estimated)
|
|
|
Name
|
| |
Age
|
| |
Positions
|
|
| Elizabeth Muller | | |
47
|
| | Chair of the board of directors (Class III); President and Chief Executive Officer | |
| Richard A. Muller | | |
82
|
| | Chief Technology Officer | |
| William (Mark) Schmitz | | |
74
|
| | Chief Financial Officer | |
| Michael Brasel | | |
51
|
| | Chief Operating Officer | |
| Jon Gordon | | |
52
|
| | General Counsel & Secretary | |
| Mark Peres | | |
66
|
| | Chief Nuclear Officer | |
| Stacy Tarver Patterson(1) | | |
40
|
| | Chief Marketing Officer | |
| Blake Janover | | |
43
|
| | Director (Class I) | |
| Leslie Goldman Tepper | | |
60
|
| | Director (Class I) | |
| Jonathon Angell | | |
54
|
| | Director (Class II) | |
| Thomas Glanville | | |
67
|
| | Director (Class II) | |
|
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock
Awards ($)(1) |
| |
All
Other Compensation ($) |
| |
Total
($) |
| ||||||||||||
|
Jonathon Angell(2)
|
| | | $ | 19,250 | | | | | $ | — | | | | | $ | 49,500(3) | | | | | $ | 68,750 | | |
|
Leslie Goldman Tepper
|
| | | $ | 19,250 | | | | | $ | — | | | | | $ | — | | | | | $ | 19,250 | | |
|
Thomas Glanville
|
| | | $ | 19,375 | | | | | $ | — | | | | | $ | — | | | | | $ | 19,375 | | |
|
Blake Janover
|
| | | $ | 16,875 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,875 | | |
|
Mark Tompkins(4)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Name
|
| |
Stock
Awards Outstanding |
| |||
|
Jonathon Angell
|
| | | | — | | |
|
Leslie Goldman Tepper
|
| | | | — | | |
|
Thomas Glanville
|
| | | | — | | |
|
Blake Janover
|
| | | | — | | |
|
Mark Tompkins
|
| | | | — | | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(1) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
|
Elizabeth Muller
President and Chief Executive Officer |
| |
2025
|
| | | | 404,261 | | | | | | 60,000 | | | | | | 3,956,047 | | | | | | 2,661,901 | | | | | | 34,008(4) | | | | | | 7,116,217 | | |
| |
2024
|
| | | | 279,000 | | | | | | 80,000 | | | | | | 1,144,924 | | | | | | — | | | | | | 8,533(4) | | | | | | 1,512,457 | | | ||
|
Richard Muller, Ph.D.
Chief Technology Officer |
| |
2025
|
| | | | 300,000 | | | | | | 90,000 | | | | | | — | | | | | | 1,308,466 | | | | | | — | | | | | | 1,698,466 | | |
| |
2024
|
| | | | 300,000 | | | | | | 160,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 460,000 | | | ||
|
Michael Brasel
Chief Operating Officer(2) |
| |
2025
|
| | | | 242,898 | | | | | | 72,500 | | | | | | 90,418 | | | | | | 269,990 | | | | | | 30,322(4) | | | | | | 706,128 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Malcolm Thompson(3)
Former Chief Operating Officer, Legacy Deep Fission |
| |
2025
|
| | | | 160,417 | | | | | | — | | | | | | 3,440,304 | | | | | | — | | | | | | 62,500(5) | | | | | | 3,663,221 | | |
| |
2024
|
| | | | 38,942 | | | | | | 50,000 | | | | | | 23,271 | | | | | | — | | | | | | 2,667(4) | | | | | | 114,880 | | | ||
|
Ian Jacobs(6)
Former Chief Executive Officer, Surfside |
| |
2025
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
2024
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| | | | | | |
Option Awards
|
| |
Stock Awards(1)
|
| |||||||||||||||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price ($)(2) |
| |
Option
Expiration Date |
| |
Number
of Shares That Have Not Vested (#) |
| |
Market
Value of Shares That Have Not Vested ($)(3) |
| |||||||||||||||||||||
|
Elizabeth Muller
|
| | | | 08/29/2025(4) | | | | | | 304,387 | | | | | | 507,312 | | | | | $ | 3.00 | | | | | | 8/28/2035 | | | | | | — | | | | | | — | | |
| | | | | | 12/09/2025(5) | | | | | | — | | | | | | 6,000 | | | | | $ | 2.73 | | | | | | 12/08/2035 | | | | | | — | | | | | | — | | |
| | | | | | 12/09/2025(5) | | | | | | — | | | | | | 183,150 | | | | | $ | 2.73 | | | | | | 12/08/2035 | | | | | | — | | | | | | — | | |
| | | | | | 12/09/2025(6) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 549,451 | | | | | $ | 3,956,047 | | |
|
Richard Muller, Ph.D.
|
| | | | 8/29/2025(7) | | | | | | 311,153 | | | | | | 338,210 | | | | | $ | 3.00 | | | | | | 8/28/2035 | | | | | | — | | | | | | — | | |
|
Michael Brasel
|
| | | | 07/25/2025(8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,973 | | | | | $ | 280,607 | | |
| | | | | | 11/07/2025(5) | | | | | | — | | | | | | 70,000 | | | | | $ | 2.73 | | | | | | 11/06/2035 | | | | | | — | | | | | | — | | |
| | | |
Shares beneficially
owned prior to this offering |
| |
Shares beneficially
owned after this offering (without exercise of underwriters’ option) |
| |
Shares beneficially
owned after this offering (with exercise of underwriters’ option) |
| |||||||||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
| 5% stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Entities affiliated with 8VC(1)
|
| | | | 4,666,630 | | | | | | 8.07% | | | | | | 4,666,630 | | | | | | 7.73% | | | | | | 4,666,630 | | | | | | 7.69% | | |
|
Mark Tompkins
|
| | | | 3,158,333 | | | | | | 5.46% | | | | | | 3,158,333 | | | | | | 5.23% | | | | | | 3,158,333 | | | | | | 5.20% | | |
|
EE Holdings Limited(2)
|
| | | | 3,066,667 | | | | | | 5.30% | | | | | | 3,066,667 | | | | | | 5.08% | | | | | | 3,066,667 | | | | | | 5.05% | | |
|
Directors and named executive officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Jonathon Angell(3)
|
| | | | 424,517 | | | | | | 0.73% | | | | | | 424,517 | | | | | | 0.70% | | | | | | 424,517 | | | | | | 0.70% | | |
|
Michael Brasel(4)
|
| | | | 51,964 | | | | | | 0.09% | | | | | | 51,964 | | | | | | 0.09% | | | | | | 51,964 | | | | | | 0.09% | | |
|
Thomas S. Glanville(5)
|
| | | | 100,000 | | | | | | 0.17% | | | | | | 100,000 | | | | | | 0.17% | | | | | | 100,000 | | | | | | 0.16% | | |
|
Blake Janover(6)
|
| | | | 100,000 | | | | | | 0.17% | | | | | | 100,000 | | | | | | 0.17% | | | | | | 100,000 | | | | | | 0.16% | | |
|
Elizabeth Muller(7)
|
| | | | 10,677,038 | | | | | | 18.46% | | | | | | 10,677,038 | | | | | | 17.69% | | | | | | 10,677,038 | | | | | | 17.58% | | |
| | | |
Shares beneficially
owned prior to this offering |
| |
Shares beneficially
owned after this offering (without exercise of underwriters’ option) |
| |
Shares beneficially
owned after this offering (with exercise of underwriters’ option) |
| |||||||||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
|
Richard Muller(8)
|
| | | | 5,602,263 | | | | | | 9.68% | | | | | | 5,602,263 | | | | | | 9.28% | | | | | | 5,602,263 | | | | | | 9.23% | | |
|
Leslie Goldman Tepper(9)
|
| | | | 233,996 | | | | | | 0.40% | | | | | | 233,996 | | | | | | 0.39% | | | | | | 233,996 | | | | | | 0.39% | | |
|
Directors and executive officers as a group (10 persons)
|
| | | | 17,380,313 | | | | | | 30.05% | | | | | | 17,380,313 | | | | | | 28.81% | | | | | | 17,380,313 | | | | | | 28.63% | | |
| | | THIS DISCUSSION IS FOR INFORMATIONAL PURPOSES ONLY AND IS NOT TAX ADVICE. INVESTORS SHOULD CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE APPLICATION OF THE U.S. FEDERAL INCOME TAX LAWS TO THEIR PARTICULAR SITUATIONS AS WELL AS ANY TAX CONSEQUENCES OF THE PURCHASE, OWNERSHIP, AND DISPOSITION OF OUR COMMON STOCK ARISING UNDER THE U.S. FEDERAL ESTATE OR GIFT TAX LAWS OR UNDER THE LAWS OF ANY STATE, LOCAL, OR NON-U.S. TAXING JURISDICTION OR UNDER ANY APPLICABLE INCOME TAX TREATY. | | |
|
Name
|
| |
Number of
Shares |
| |||
|
The Benchmark Company, LLC
|
| | | | 968,750 | | |
|
Seaport Global Securities LLC
|
| | | | 968,750 | | |
|
Maxim Group LLC
|
| | | | 562,500 | | |
|
Total
|
| | | | 2,500,000 | | |
| | | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
|
Per Share
|
| | | $ | 1.12 | | | | | $ | 1.12 | | |
|
Total
|
| | | $ | 2,800,000 | | | | | $ | 3,220,000 | | |
| | Audited Financial Statements | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | |
| | Unaudited Financial Statements | | | | | | | |
| | | | | | F-26 | | | |
| | | | | | F-27 | | | |
| | | | | | F-28 | | | |
| | | | | | F-29 | | | |
| | | | | | F-30 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | | | | |
(As Restated)
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 23,719,422 | | | | | $ | 6,728,895 | | |
|
Prepaid expenses and other current assets
|
| | | | 713,154 | | | | | | 32,113 | | |
|
SAFE Notes subscription receivable
|
| | | | — | | | | | | 100,000 | | |
|
Total current assets
|
| | | | 24,432,576 | | | | | | 6,861,008 | | |
|
Property and equipment, net
|
| | | | 37,102 | | | | | | 1,993 | | |
|
Long term prepaid expenses
|
| | | | 221,407 | | | | | | — | | |
|
Total assets
|
| | | | 24,691,085 | | | | | $ | 6,863,001 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | 538,270 | | | | | $ | 94,797 | | |
|
Accrued expenses
|
| | | | 185,164 | | | | | | 31,777 | | |
|
Accrued compensation
|
| | | | 25,031 | | | | | | 34,863 | | |
|
RSU liability award
|
| | | | 1,655,507 | | | | | | — | | |
|
Total current liabilities
|
| | | | 2,403,972 | | | | | | 161,437 | | |
|
SAFE Notes
|
| | | | — | | | | | | 10,783,385 | | |
|
Total liabilities
|
| | | | 2,403,972 | | | | | | 10,944,822 | | |
| Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
| Stockholders’ equity (deficit) | | | | | | | | | | | | | |
|
Common stock, par value $0.0001 per share, 300,000,000 shares authorized, 51,099,089 and 16,320,839 shares issued and outstanding as of December 31, 2025 and 2024, respectively
|
| | | | 5,110 | | | | | | 1,632 | | |
|
Additional paid-in capital
|
| | | | 89,009,102 | | | | | | 1,640,692 | | |
|
Accumulated deficit
|
| | | | (66,727,099) | | | | | | (5,724,145) | | |
|
Total stockholders’ equity (deficit)
|
| | | | 22,287,113 | | | | | | (4,081,821) | | |
|
Total liabilities and stockholders’ equity (deficit)
|
| | | | 24,691,085 | | | | | $ | 6,863,001 | | |
| | | |
For the Years Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | | | | |
(As Restated)
|
| ||||||
| Operating expenses | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 14,766,607 | | | | | $ | 3,441,820 | | |
|
Research and development expenses
|
| | | | 6,617,562 | | | | | | 661,183 | | |
|
Operating expenses
|
| | | | 21,384,169 | | | | | | 4,103,003 | | |
|
Operating loss
|
| | | | (21,384,169) | | | | | | (4,103,003) | | |
| Other non-operating income (expense) | | | | | | | | | | | | | |
|
Interest income
|
| | | | 210,987 | | | | | | 20,331 | | |
|
Change in fair value of SAFE Notes
|
| | | | (39,834,049) | | | | | | (1,631,446) | | |
|
Other income
|
| | | | 4,277 | | | | | | 749 | | |
|
Total non-operating expense
|
| | | | (39,618,785) | | | | | | (1,610,366) | | |
|
Net loss
|
| | | $ | (61,002,954) | | | | | $ | (5,713,369) | | |
|
Basic and diluted weighted average shares outstanding of common stock
|
| | | | 25,332,277 | | | | | | 10,037,251 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (2.41) | | | | | $ | (0.57) | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2023 (As Restated)
|
| | | | 7,434,955 | | | | | $ | 743 | | | | | $ | 470,295 | | | | | $ | (10,776) | | | | | $ | 460,262 | | |
|
Stock-based compensation − restricted stock
|
| | | | 8,885,884 | | | | | | 889 | | | | | | (889) | | | | | | — | | | | | | — | | |
|
Issuance of restricted stock
awards |
| | | | — | | | | | | — | | | | | | 1,171,286 | | | | | | — | | | | | | 1,171,286 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,713,369) | | | | | | (5,713,369) | | |
|
Balance at December 31, 2024 (As Restated)
|
| | | | 16,320,839 | | | | | | 1,632 | | | | | | 1,640,692 | | | | | | (5,724,145) | | | | | | (4,081,821) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 6,769,296 | | | | | | — | | | | | | 6,769,296 | | |
|
Issuance of restricted stock
awards |
| | | | 3,010,401 | | | | | | 301 | | | | | | 797 | | | | | | — | | | | | | 1,098 | | |
|
Issuance of common stock upon conversion of SAFE Notes
|
| | | | 19,601,182 | | | | | | 1,960 | | | | | | 53,509,274 | | | | | | — | | | | | | 53,511,234 | | |
|
Issuance of common stock to PIPE
investors |
| | | | 10,000,000 | | | | | | 1,000 | | | | | | 29,999,000 | | | | | | — | | | | | | 30,000,000 | | |
|
Offering costs
|
| | | | — | | | | | | — | | | | | | (2,909,740) | | | | | | — | | | | | | (2,909,740) | | |
|
Issuance of 2025 Placement Agent Warrants (equity component)
|
| | | | — | | | | | | — | | | | | | 948,639 | | | | | | — | | | | | | 948,639 | | |
|
Issuance costs – 2025 Placement Agent Warrants (non-cash)
|
| | | | — | | | | | | — | | | | | | (948,639) | | | | | | — | | | | | | (948,639) | | |
|
Issuance of common stock to new shareholders upon merger
|
| | | | 2,166,667 | | | | | | 217 | | | | | | (217) | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (61,002,954) | | | | | | (61,002,954) | | |
|
Balance at December 31, 2025
|
| | | | 51,099,089 | | | | | $ | 5,110 | | | | | $ | 89,009,102 | | | | | $ | (66,727,099) | | | | | $ | 22,287,113 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | | | | |
(As Restated)
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (61,002,954) | | | | | $ | (5,713,369) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Depreciation
|
| | | | 8,327 | | | | | | 664 | | |
|
Change in fair value of SAFE Notes
|
| | | | 39,834,049 | | | | | | 1,631,446 | | |
|
Stock-based compensation
|
| | | | 8,424,803 | | | | | | 1,171,287 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | (902,448) | | | | | | (32,113) | | |
|
Accounts payable
|
| | | | 443,473 | | | | | | 75,803 | | |
|
Accrued expenses
|
| | | | 153,387 | | | | | | 31,777 | | |
|
Accrued compensation
|
| | | | (9,832) | | | | | | 34,863 | | |
|
Net cash used in operating activities
|
| | | | (13,051,195) | | | | | | (2,799,642) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (43,436) | | | | | | (2,657) | | |
|
Net cash used in investing activities
|
| | | | (43,436) | | | | | | (2,657) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from exercise of restricted stock awards
|
| | | | 1,098 | | | | | | 5,392 | | |
|
Proceeds from SAFE Notes
|
| | | | 2,993,800 | | | | | | 8,590,000 | | |
|
Proceeds from 2025 Private Placement
|
| | | | 30,000,000 | | | | | | — | | |
|
Offering costs paid
|
| | | | (2,909,740) | | | | | | — | | |
|
Payment of related party loan
|
| | | | — | | | | | | (10,000) | | |
|
Net cash provided by financing activities
|
| | | | 30,085,158 | | | | | | 8,585,392 | | |
|
Net increase in cash and cash equivalents
|
| | | | 16,990,527 | | | | | | 5,783,093 | | |
|
Cash and cash equivalents, beginning of the year
|
| | | | 6,728,895 | | | | | | 945,802 | | |
|
Cash and cash equivalents, end of the year
|
| | | $ | 23,719,422 | | | | | $ | 6,728,895 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Subscription of SAFE Notes
|
| | | $ | — | | | | | $ | 110,000 | | |
|
Conversion of SAFE Notes into common stock
|
| | | $ | 53,511,234 | | | | | $ | — | | |
| |
Total Legacy Deep Fission shares outstanding prior to Merger
|
| | | | 38,538,922 | | |
| |
Shares issued to Surfside shareholders
|
| | | | 2,166,667 | | |
| |
Shares issued to Advisor
|
| | | | 85,000 | | |
| |
Shares issued to Private Placement
|
| | | | 10,000,000 | | |
| |
Total shares outstanding immediately following the Merger
|
| | | | 50,790,589 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
SAFE Notes
|
| | | $ | 2,047,000 | | | | | $ | (1,085,061) | | | | | $ | 961,939 | | |
|
Total liabilities
|
| | | $ | 2,075,994 | | | | | $ | (1,085,061) | | | | | $ | 990,933 | | |
|
Total stockholders’ equity (deficit)
|
| | | $ | (630,192) | | | | | $ | 1,085,061 | | | | | $ | 454,869 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
SAFE Notes subscription receivable
|
| | | $ | 110,000 | | | | | | (10,000) | | | | | $ | 100,000 | | |
|
Total assets
|
| | | $ | 6,873,001 | | | | | $ | (10,000) | | | | | $ | 6,863,001 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
SAFE Notes
|
| | | $ | 15,224,665 | | | | | $ | (4,441,280) | | | | | $ | 10,783,385 | | |
|
Total liabilities
|
| | | $ | 15,386,102 | | | | | $ | (4,441,280) | | | | | $ | 10,944,822 | | |
|
Total stockholders’ deficit
|
| | | $ | (8,513,101) | | | | | $ | 4,431,280 | | | | | $ | (4,081,821) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 2,419,009 | | | | | $ | 1,022,811 | | | | | $ | 3,441,820 | | |
|
Research and development expenses
|
| | | $ | 643,642 | | | | | $ | 17,541 | | | | | $ | 661,183 | | |
| Other non-operating income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of SAFE Notes
|
| | | $ | (4,987,665) | | | | | $ | 3,356,219 | | | | | $ | (1,631,446) | | |
|
Net loss
|
| | | $ | (8,029,236) | | | | | $ | 2,315,867 | | | | | $ | (5,713,369) | | |
|
Basic and diluted weighted average shares outstanding of common
stock |
| | | | 13,877,567 | | | | | | (3,840,316) | | | | | | 10,037,251 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (0.58) | | | | | $ | 0.01 | | | | | $ | (0.57) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Balance at December 31, 2023
|
| | | $ | (630,235) | | | | | $ | 1,090,496 | | | | | $ | 460,261 | | |
|
Stock-based compensation
|
| | | | 146,327 | | | | | | 1,024,960 | | | | | | 1,171,287 | | |
|
Net loss
|
| | | | (8,029,236) | | | | | | 2,315,867 | | | | | | (5,713,369) | | |
|
Balance at December 31, 2024
|
| | | $ | (8,513,101) | | | | | $ | 4,431,280 | | | | | $ | (4,081,821) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (8,029,236) | | | | | $ | 2,315,867 | | | | | $ | (5,713,369) | | |
|
Change in fair value of SAFE Notes
|
| | | | 4,987,665 | | | | | | (3,356,219) | | | | | | 1,631,446 | | |
|
Stock-based compensation
|
| | | | 140,935 | | | | | | 1,030,352 | | | | | | 1,171,287 | | |
| | | | | | |
Fair Value Measurements
at December 31, 2025 |
| ||||||||||||||||||
| | | |
Fair Value Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
|
RSU liability
|
| | | $ | 1,655,507 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,655,507 | | |
| | | | | | |
Fair Value Measurements
at December 31, 2024 |
| ||||||||||||||||||
| | | |
Fair Value Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
|
SAFE Notes
|
| | | $ | 10,783,385 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,783,385 | | |
| | | |
Useful Life
|
|
|
Equipment
|
| |
3 years
|
|
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Equipment
|
| | | $ | 46,094 | | | | | $ | 2,657 | | |
|
Less: accumulated depreciation
|
| | | | (8,992) | | | | | | (664) | | |
|
Equipment, net
|
| | | $ | 37,102 | | | | | $ | 1,993 | | |
| | | |
December 31, 2024
|
|
|
Asset volatility(1)
|
| |
90 – 95%
|
|
|
Risk-free rate(2)
|
| |
4.08 – 4.23%
|
|
|
Expected term(3)
|
| |
12 – 48 months
|
|
| | | |
Year Ended
|
| |||||||||
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Beginning balance
|
| | | $ | 10,783,385 | | | | | $ | 961,939 | | |
|
SAFE Notes issued during the period
|
| | | $ | 2,893,800 | | | | | $ | 8,190,000 | | |
|
Change in fair value during the period
|
| | | $ | 39,834,049 | | | | | $ | 1,631,446 | | |
|
Conversion of SAFE Notes to common stock
|
| | | $ | (53,511,234) | | | | | $ | — | | |
|
Ending balance
|
| | | $ | — | | | | | $ | 10,783,385 | | |
| | | |
Restricted Common Stock
|
| |||||||||
| | | |
Number of
Shares |
| |
Weighted
Average Fair Value |
| ||||||
|
Unvested as of December 31, 2024
|
| | | | 2,810,659 | | | | | $ | 0.10 | | |
|
Granted
|
| | | | 2,848,936 | | | | | | 2.29 | | |
|
Vested
|
| | | | (2,802,246) | | | | | | 1.59 | | |
|
Forfeited/ cancelled
|
| | | | (151,926) | | | | | | 0.14 | | |
|
Unvested as of December 31, 2025
|
| | | | 2,705,423 | | | | | $ | 0.76 | | |
| | | |
Restricted Stock Units
|
| |||||||||
| | | |
Number of
RSUs |
| |
Weighted
Average Fair Value |
| ||||||
|
Unvested as of December 31, 2024
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 894,451 | | | | | | 7.20 | | |
|
Vested
|
| | | | (225,000) | | | | | | 7.20 | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Unvested as of December 31, 2025
|
| | | | 669,451 | | | | | $ | 7.20 | | |
| | | |
Stock Options
|
| |||||||||
| | | |
Number of
Options |
| |
Weighted
Average Fair Value |
| ||||||
|
Unvested as of December 31, 2024
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 2,325,059 | | | | | | 3.03 | | |
|
Vested
|
| | | | (615,540) | | | | | | 2.02 | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Unvested as of December 31, 2025
|
| | | | 1,709,519 | | | | | $ | 3.29 | | |
| |
Risk-free interest rate
|
| |
3.87 – 3.94%
|
|
| |
Expected term (in years)
|
| |
6.25
|
|
| |
Expected volatility
|
| |
48.7 – 85.9%
|
|
| |
Expected dividend yield
|
| |
0%
|
|
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Current: | | | | | | | | | | | | | |
|
Federal
|
| | | $ | — | | | | | $ | — | | |
|
State
|
| | | | 825 | | | | | | 800 | | |
|
Foreign
|
| | | | — | | | | | | — | | |
|
Total
|
| | | | 825 | | | | | | 800 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Federal taxes at statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
|
State and local taxes, net of federal benefit
|
| | | | 0.00% | | | | | | 4.98% | | |
|
Change in Fair Value of SAFE Notes and other nondeductible/nontaxable items
|
| | | | (13.76)% | | | | | | (6.00)% | | |
|
Changes in valuation allowance
|
| | | | (7.36)% | | | | | | (22.26)% | | |
|
Tax credits
|
| | | | 0.12% | | | | | | 0.00% | | |
|
Deferred true-up
|
| | | | 0.00% | | | | | | 2.28% | | |
|
Effective income tax rate
|
| | | | 0.00% | | | | | | 0.00% | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating losses
|
| | | $ | 3,005,295 | | | | | $ | 617,819 | | |
|
Stock-based compensation
|
| | | | 2,786,419 | | | | | | 458,061 | | |
|
Capitalized R&D expenses
|
| | | | 1,378,270 | | | | | | 208,112 | | |
|
Start-up costs
|
| | | | 10,435 | | | | | | 11,208 | | |
|
Property and equipment
|
| | | | — | | | | | | 38 | | |
|
Credits
|
| | | | 71,006 | | | | | | — | | |
|
Total deferred tax assets
|
| | | | 7,251,425 | | | | | | 1,295,238 | | |
|
Valuation allowance
|
| | | | (7,251,124) | | | | | | (1,295,238) | | |
|
Deferred income tax assets, net
|
| | | $ | 301 | | | | | $ | — | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Property and equipment
|
| | | | (301) | | | | | | — | | |
|
Net deferred tax asset/(liability)
|
| | | $ | — | | | | | $ | — | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
SAFE Notes subscription receivable
|
| | | $ | — | | | | | $ | 33,000 | | | | | $ | 33,000 | | |
|
Total assets
|
| | | $ | 4,926,231 | | | | | $ | 33,000 | | | | | $ | 4,959,231 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
SAFE Notes
|
| | | $ | 20,463,632 | | | | | $ | (4,917,505) | | | | | $ | 15,546,127 | | |
|
Total liabilities
|
| | | $ | 20,564,519 | | | | | $ | (4,917,505) | | | | | $ | 15,647,014 | | |
|
Total stockholders’ deficit
|
| | | $ | (15,638,288) | | | | | $ | 4,950,505 | | | | | $ | (10,687,783) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
SAFE Notes subscription receivable
|
| | | $ | — | | | | | $ | 28,000 | | | | | $ | 28,000 | | |
|
Total assets
|
| | | $ | 30,524,544 | | | | | $ | 28,000 | | | | | $ | 30,552,544 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
|
SAFE Notes
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Total liabilities
|
| | | $ | 605,325 | | | | | $ | 138,977 | | | | | $ | 744,302 | | |
|
Total stockholders’ equity
|
| | | $ | 29,919,219 | | | | | $ | (110,977) | | | | | $ | 29,808,242 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 752,535 | | | | | $ | 892,601 | | | | | $ | 1,645,136 | | |
|
Research and development expenses
|
| | | $ | 135,930 | | | | | $ | 77,832 | | | | | $ | 213,762 | | |
| Other non-operating income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of SAFE Notes
|
| | | $ | (1,251,721) | | | | | $ | 1,409,741 | | | | | $ | 158,020 | | |
|
Net loss
|
| | | $ | (2,129,151) | | | | | $ | 439,308 | | | | | $ | (1,689,843) | | |
|
Basic and diluted weighted average shares outstanding of common stock
|
| | | | 658,569 | | | | | | 4,826,068 | | | | | | 5,484,637 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (3.23) | | | | | $ | 2.92 | | | | | $ | (0.31) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 486,151 | | | | | $ | 101,016 | | | | | $ | 587,167 | | |
|
Research and development expenses
|
| | | $ | 219,478 | | | | | $ | (72,754) | | | | | $ | 146,724 | | |
| Other non-operating income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of SAFE Notes
|
| | | $ | (1,248,279) | | | | | $ | 752,928 | | | | | $ | (495,351) | | |
|
Net loss
|
| | | $ | (1,944,963) | | | | | $ | 724,667 | | | | | $ | (1,220,296) | | |
|
Basic and diluted weighted average shares outstanding of common
stock |
| | | | 16,182,268 | | | | | | (2,992,451) | | | | | | 13,189,817 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (0.12) | | | | | $ | 0.03 | | | | | $ | (0.09) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 1,238,686 | | | | | $ | 993,617 | | | | | $ | 2,232,303 | | |
|
Research and development expenses
|
| | | $ | 355,408 | | | | | $ | 5,078 | | | | | $ | 360,486 | | |
| Other non-operating income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of SAFE Notes
|
| | | $ | (2,500,000) | | | | | $ | 2,162,669 | | | | | $ | (337,331) | | |
|
Net loss
|
| | | $ | (4,074,114) | | | | | $ | 1,163,975 | | | | | $ | (2,910,139) | | |
|
Basic and diluted weighted average shares outstanding of common
stock |
| | | | 13,006,041 | | | | | | (4,329,737) | | | | | | 8,676,304 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (0.31) | | | | | $ | (0.02) | | | | | $ | (0.33) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 2,718,780 | | | | | $ | (450,018) | | | | | $ | 2,268,762 | | |
|
Research and development expenses
|
| | | $ | 780,517 | | | | | $ | 769,258 | | | | | $ | 1,549,775 | | |
| Other non-operating income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of SAFE Notes
|
| | | $ | (3,638,167) | | | | | $ | 519,225 | | | | | $ | (3,118,942) | | |
|
Net loss
|
| | | $ | (7,136,460) | | | | | $ | 199,985 | | | | | $ | (6,936,475) | | |
|
Basic and diluted weighted average shares outstanding of common stock
|
| | | | 16,237,748 | | | | | | (2,180,399) | | | | | | 14,057,349 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (0.44) | | | | | $ | (0.05) | | | | | $ | (0.49) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 6,700,416 | | | | | $ | 93,626 | | | | | $ | 6,794,042 | | |
|
Research and development expenses
|
| | | $ | 2,104,021 | | | | | $ | (183,649) | | | | | $ | 1,920,372 | | |
| Other non-operating income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of SAFE Notes
|
| | | $ | (31,601,632) | | | | | $ | (5,113,475) | | | | | $ | (36,715,107) | | |
|
Net loss
|
| | | $ | (40,390,883) | | | | | $ | (5,023,452) | | | | | $ | (45,414,335) | | |
|
Basic and diluted weighted average shares outstanding of common stock
|
| | | | 31,316,149 | | | | | | (7,881,883) | | | | | | 23,434,266 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (1.29) | | | | | $ | (0.65) | | | | | $ | (1.94) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 9,419,196 | | | | | $ | (356,392) | | | | | $ | 9,062,804 | | |
|
Research and development expenses
|
| | | $ | 2,884,538 | | | | | $ | 585,609 | | | | | $ | 3,470,147 | | |
| Other non-operating income (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of SAFE Notes
|
| | | $ | (35,239,799) | | | | | $ | (4,594,250) | | | | | $ | (39,834,049) | | |
|
Net loss
|
| | | $ | (47,527,343) | | | | | $ | (4,823,467) | | | | | $ | (52,350,810) | | |
|
Basic and diluted weighted average shares outstanding of common stock
|
| | | | 21,282,445 | | | | | | (3,891,242) | | | | | | 17,391,203 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (2.23) | | | | | $ | (0.78) | | | | | $ | (3.01) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Balance at December 31, 2023
|
| | | $ | (630,192) | | | | | $ | 1,090,453 | | | | | $ | 460,261 | | |
|
Stock-based compensation
|
| | | | 140,730 | | | | | | 965,135 | | | | | | 1,105,865 | | |
|
Net loss
|
| | | | (2,129,151) | | | | | | 439,308 | | | | | | (1,689,843) | | |
|
Balance at June 30, 2024
|
| | | $ | (2,618,613) | | | | | $ | 2,494,896 | | | | | $ | (123,717) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Balance at December 31, 2023
|
| | | $ | (630,192) | | | | | $ | 1,090,453 | | | | | $ | 460,261 | | |
|
Stock-based compensation
|
| | | | 145,273 | | | | | | 993,302 | | | | | | 1,138,575 | | |
|
Net loss
|
| | | | (4,074,114) | | | | | | 1,163,975 | | | | | | (2,910,139) | | |
|
Balance at September 30, 2024
|
| | | $ | (4,559,033) | | | | | $ | 3,247,730 | | | | | $ | (1,311,303) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Balance at June 30, 2024
|
| | | $ | (2,618,613) | | | | | $ | 2,494,896 | | | | | $ | (123,717) | | |
|
Stock-based compensation
|
| | | | 4,543 | | | | | | 28,167 | | | | | | 32,710 | | |
|
Net loss
|
| | | | (1,944,963) | | | | | | 724,667 | | | | | | (1,220,296) | | |
|
Balance at September 30, 2024
|
| | | $ | (4,559,033) | | | | | $ | 3,247,730 | | | | | $ | (1,311,303) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Balance at December 31, 2024
|
| | | $ | (8,513,101) | | | | | $ | 4,431,280 | | | | | $ | (4,081,821) | | |
|
Stock-based compensation
|
| | | | 11,273 | | | | | | 216,400 | | | | | | 227,673 | | |
|
Net loss
|
| | | | (7,136,460) | | | | | | 199,985 | | | | | | (6,936,475) | | |
|
Balance at June 30, 2025
|
| | | $ | (15,638,288) | | | | | $ | 4,847,665 | | | | | $ | (10,790,623) | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Balance at December 31, 2024
|
| | | $ | (8,513,101) | | | | | $ | 4,431,280 | | | | | $ | (4,081,821) | | |
|
Stock-based compensation
|
| | | | 5,567,153 | | | | | | 97,296 | | | | | | 5,664,449 | | |
|
Issuance of Common Stock upon conversion of SAFE
Notes |
| | | | 53,328,419 | | | | | | 182,815 | | | | | | 53,511,234 | | |
|
Net loss
|
| | | | (47,527,343) | | | | | | (4,823,467) | | | | | | (52,350,810) | | |
|
Balance at September 30, 2025
|
| | | $ | 29,919,219 | | | | | $ | (110,977) | | | | | $ | 29,808,242 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Balance at June 30, 2025
|
| | | $ | (15,638,288) | | | | | $ | 4,848,486 | | | | | $ | (10,789,802) | | |
|
Stock-based compensation
|
| | | | 5,555,880 | | | | | | (119,104) | | | | | | 5,436,776 | | |
|
Issuance of Common Stock upon conversion of SAFE
Notes |
| | | | 53,328,419 | | | | | | 182,815 | | | | | | 53,511,234 | | |
|
Net loss
|
| | | | (40,390,883) | | | | | | (5,023,451) | | | | | | (45,414,334) | | |
|
Balance at September 30, 2025
|
| | | $ | 29,919,219 | | | | | $ | (110,977) | | | | | $ | 29,808,242 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (2,129,151) | | | | | $ | 439,308 | | | | | $ | (1,689,843) | | |
|
Change in fair value of SAFE Notes
|
| | | | 1,251,721 | | | | | | (1,409,741) | | | | | | (158,020) | | |
|
Stock-based compensation
|
| | | | 135,432 | | | | | | 970,433 | | | | | | 1,105,865 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (4,074,114) | | | | | $ | 1,163,975 | | | | | $ | (2,910,139) | | |
|
Change in fair value of SAFE Notes
|
| | | | 2,500,000 | | | | | | (2,004,649) | | | | | | 495,351 | | |
|
Stock-based compensation
|
| | | | 139,880 | | | | | | 998,695 | | | | | | 1,138,575 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (7,136,460) | | | | | $ | 199,985 | | | | | $ | (6,936,475) | | |
|
Change in fair value of SAFE Notes
|
| | | | 3,638,167 | | | | | | (519,225) | | | | | | 3,118,942 | | |
|
Stock-based compensation
|
| | | | 10,452 | | | | | | 217,221 | | | | | | 227,673 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (47,527,343) | | | | | $ | (4,823,467) | | | | | $ | (52,350,810) | | |
|
Change in fair value of SAFE Notes
|
| | | | 35,239,799 | | | | | | 4,594,250 | | | | | | 39,834,049 | | |
|
Stock-based compensation
|
| | | | 5,567,153 | | | | | | 97,296 | | | | | | 5,664,449 | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 84,767,555 | | | | | $ | 23,719,422 | | |
|
Prepaid expenses
|
| | | | 6,992,786 | | | | | | 713,154 | | |
|
Other current assets
|
| | | | 39,275 | | | | | | — | | |
|
Total current assets
|
| | | | 91,799,616 | | | | | | 24,432,576 | | |
|
Property and equipment, net
|
| | | | 85,775 | | | | | | 37,102 | | |
|
Long term prepaid expenses
|
| | | | 87,839 | | | | | | 221,407 | | |
|
Operating lease right-of-use assets
|
| | | | 57,484 | | | | | | — | | |
|
Total assets
|
| | | $ | 92,030,714 | | | | | $ | 24,691,085 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 2,181,025 | | | | | $ | 538,270 | | |
|
Accrued expenses
|
| | | | 864,290 | | | | | | 185,164 | | |
|
Operating lease liabilities – current
|
| | | | 16,181 | | | | | | — | | |
|
Accrued compensation
|
| | | | 792,475 | | | | | | 25,031 | | |
|
RSU liability award
|
| | | | — | | | | | | 1,655,507 | | |
|
Total current liabilities
|
| | | | 3,853,971 | | | | | | 2,403,972 | | |
|
Operating lease liabilities – non-current
|
| | | | 43,386 | | | | | | — | | |
|
Total liabilities
|
| | | | 3,897,357 | | | | | | 2,403,972 | | |
| Commitments and contingencies (Note 7) | | | | | | | | | | | | | |
| Stockholders’ equity (deficit) | | | | | | | | | | | | | |
|
Common stock, par value $0.0001 and $0.0001 per share, 300,000,000 shares authorized, 56,617,422 and 51,099,089 shares issued and outstanding as of March 31, 2026 and December 31, 2025, respectively
|
| | | | 5,661 | | | | | | 5,110 | | |
|
Additional paid-in capital
|
| | | | 176,198,242 | | | | | | 89,009,102 | | |
|
Accumulated deficit
|
| | | | (88,070,546) | | | | | | (66,727,099) | | |
|
Total stockholders’ equity
|
| | | | 88,133,357 | | | | | | 22,287,113 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 92,030,714 | | | | | $ | 24,691,085 | | |
| | | |
For the Three Months Ended
March 31 |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Operating expenses | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 13,965,950 | | | | | $ | 1,034,619 | | |
|
Research and development expenses
|
| | | | 7,872,531 | | | | | | 684,393 | | |
|
Operating expenses
|
| | | | 21,838,481 | | | | | | 1,719,012 | | |
|
Operating loss
|
| | | | (21,838,481) | | | | | | (1,719,012) | | |
| Other non-operating income (expense) | | | | | | | | | | | | | |
|
Interest income
|
| | | | 492,608 | | | | | | — | | |
|
Change in fair value of SAFE Notes
|
| | | | — | | | | | | (1,418,066) | | |
|
Other income
|
| | | | 2,426 | | | | | | 191 | | |
|
Total non-operating income (expense)
|
| | | | 495,034 | | | | | | (1,417,875) | | |
|
Net loss
|
| | | $ | (21,343,447) | | | | | $ | (3,136,887) | | |
|
Basic and diluted weighted average shares outstanding of common stock
|
| | | | 54,443,626 | | | | | | 16,320,839 | | |
|
Basic and diluted net loss per share of common stock
|
| | | $ | (0.39) | | | | | $ | (0.19) | | |
| | | |
For the Three Months Ended March 31, 2025
|
| |||||||||||||||||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2024 (As Restated)
|
| | | | 16,320,839 | | | | | $ | 1,632 | | | | | $ | 1,640,692 | | | | | $ | (5,724,145) | | | | | $ | (4,081,821) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 31,999 | | | | | | — | | | | | | 31,999 | | |
|
Issuance of restricted stock awards
|
| | | | 14,411 | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,136,887) | | | | | | (3,136,887) | | |
|
Balance at March 31, 2025
|
| | | | 16,335,250 | | | | | $ | 1,633 | | | | | $ | 1,672,690 | | | | | $ | (8,861,032) | | | | | $ | (7,186,709) | | |
| | | |
For the Three Months Ended March 31, 2026
|
| |||||||||||||||||||||||||||
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2025
|
| | | | 51,099,089 | | | | | $ | 5,110 | | | | | $ | 89,009,102 | | | | | $ | (66,727,099) | | | | | $ | 22,287,113 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 9,837,578 | | | | | | — | | | | | | 9,837,578 | | |
|
Modification of RSU liability award
|
| | | | — | | | | | | — | | | | | | 2,202,781 | | | | | | — | | | | | | 2,202,781 | | |
|
Vesting of restricted stock units
|
| | | | 185,000 | | | | | | 19 | | | | | | (19) | | | | | | — | | | | | | — | | |
|
Issuance of 2026 Private Placement common stock
|
| | | | 5,333,333 | | | | | | 532 | | | | | | 79,999,468 | | | | | | — | | | | | | 80,000,000 | | |
|
Offering costs
|
| | | | — | | | | | | — | | | | | | (4,850,668) | | | | | | — | | | | | | (4,850,668) | | |
|
Issuance of 2026 Placement Agent Warrants (equity component)
|
| | | | — | | | | | | — | | | | | | 1,239,307 | | | | | | — | | | | | | 1,239,307 | | |
|
Issuance costs – 2026 Placement Agent
Warrants (non-cash) |
| | | | — | | | | | | — | | | | | | (1,239,307) | | | | | | — | | | | | | (1,239,307) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (21,343,447) | | | | | | (21,343,447) | | |
|
Balance at March 31, 2026
|
| | | | 56,617,422 | | | | | $ | 5,661 | | | | | $ | 176,198,242 | | | | | $ | (88,070,546) | | | | | $ | 88,133,357 | | |
| | | |
For the Three Months Ended
March 31 |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (21,343,447) | | | | | $ | (3,136,887) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 6,850 | | | | | | 526 | | |
|
Change in fair value of SAFE Notes
|
| | | | — | | | | | | 1,418,066 | | |
|
Stock-based compensation
|
| | | | 10,384,851 | | | | | | 31,999 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | (6,146,064) | | | | | | (106,338) | | |
|
Other current assets
|
| | | | (39,275) | | | | | | — | | |
|
Accounts payable
|
| | | | 1,642,755 | | | | | | 216,900 | | |
|
Accrued expenses
|
| | | | 679,126 | | | | | | (24,507) | | |
|
Accrued compensation
|
| | | | 767,444 | | | | | | (27,667) | | |
|
Net cash used in operating activities
|
| | | | (14,047,760) | | | | | | (1,627,908) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (53,439) | | | | | | (15,155) | | |
|
Net cash used in investing activities
|
| | | | (53,439) | | | | | | (15,155) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from convertible SAFE Notes
|
| | | | — | | | | | | 860,800 | | |
|
Proceeds from 2026 Private Placement
|
| | | | 80,000,000 | | | | | | — | | |
|
Offering costs paid
|
| | | | (4,850,668) | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 75,149,332 | | | | | | 860,800 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 61,048,133 | | | | | | (782,263) | | |
|
Cash and cash equivalents, beginning of the year
|
| | | | 23,719,422 | | | | | | 6,728,895 | | |
|
Cash and cash equivalents, end of the year
|
| | | $ | 84,767,555 | | | | | $ | 5,946,632 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Subscription of SAFE Notes
|
| | | $ | — | | | | | $ | 33,000 | | |
|
Right-of-use assets acquired through operating leases
|
| | | $ | 62,088 | | | | | $ | — | | |
| |
Total Legacy Deep Fission shares outstanding prior to Merger
|
| | | | 38,538,922 | | |
| |
Shares issued to Legacy Surfside shareholders
|
| | | | 2,166,667 | | |
| |
Shares issued to Advisor
|
| | | | 85,000 | | |
| |
Shares issued to PIPE investors
|
| | | | 10,000,000 | | |
| |
Total shares outstanding immediately following the Merger
|
| | | | 50,790,589 | | |
| | | | | | |
Fair Value Measurements
as of December 31, 2025 |
| ||||||||||||||||||
| | | |
Fair Value Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
|
RSU liability award
|
| | | $ | 1,655,507 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,655,507 | | |
| | | |
Useful Life
|
|
|
Equipment
|
| |
3 years
|
|
| | | |
As of March 31,
2026 |
| |
As of December 31,
2025 |
| ||||||
|
Property and equipment
|
| | | $ | 99,533 | | | | | $ | 46,094 | | |
|
Less: accumulated depreciation
|
| | | | (13,758) | | | | | | (8,992) | | |
|
Property and equipment, net
|
| | | $ | 85,775 | | | | | $ | 37,102 | | |
| | | |
March 31,
2026 |
| |||
|
Fiscal 2026 (remaining 9 months)
|
| | | $ | 18,750 | | |
|
Fiscal 2027
|
| | | | 47,917 | | |
|
Fiscal 2028
|
| | | | 4,167 | | |
|
Fiscal 2029
|
| | | | — | | |
|
Fiscal 2030
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
|
Total lease payments
|
| | | | 70,834 | | |
|
Less: Imputed interest
|
| | | | 11,267 | | |
|
Total
|
| | | $ | 59,567 | | |
|
Current operating lease liabilities
|
| | | $ | 16,181 | | |
|
Non-current operating lease liabilities
|
| | | $ | 43,386 | | |
| | | |
March 31,
2026 |
| |||
| Cash paid for amounts included in the measurement of lease liabilities | | | | | | | |
|
Operating cash flows used for operating leases
|
| | | $ | 4,167 | | |
| Right-of-use assets obtained in exchange for lease obligations | | | | | | | |
|
Operating lease liabilities
|
| | | $ | 62,088 | | |
|
Weighted-average remaining lease term (in years)
|
| | | | 1.8 | | |
|
Weighted-average discount rate
|
| | | | 16.1% | | |
| | | |
March 31,
2025 |
|
|
Asset volatility(1)
|
| |
90 – 105%
|
|
|
Risk-free rate(2)
|
| |
4.23 – 4.59%
|
|
|
Expected term(3)
|
| |
9 – 45 months
|
|
| | | |
SAFE Notes
|
| |||
|
As of December 31, 2024
|
| | | $ | 10,783,385 | | |
|
SAFE Notes issued during the period
|
| | | | 793,800 | | |
|
Change in fair value during the period
|
| | | | 1,418,066 | | |
|
Conversion of SAFE Notes to common stock
|
| | | | — | | |
|
As of March 31, 2025
|
| | | | 12,995,251 | | |
| | | |
Restricted Common Stock
|
| |||||||||
| | | |
Number of
Shares
|
| |
Weighted
Average Fair Value |
| ||||||
|
Unvested as of December 31, 2025
|
| | | | 2,705,423 | | | | | $ | 0.76 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Vested
|
| | | | (591,229) | | | | | | 0.57 | | |
|
Forfeited or cancelled
|
| | | | — | | | | | | — | | |
|
Unvested as of March 31, 2026
|
| | | | 2,114,194 | | | | | $ | 0.87 | | |
| | | |
RSUs
|
| |||||||||
| | | |
Number of
RSUs |
| |
Weighted
Average Fair Value |
| ||||||
|
Unvested as of December 31, 2025
|
| | | | 669,451 | | | | | $ | 7.20 | | |
|
Granted
|
| | | | 633,836 | | | | | | 15.00 | | |
|
Vested
|
| | | | (185,000) | | | | | | 15.00 | | |
|
Forfeited or cancelled
|
| | | | — | | | | | | — | | |
|
Unvested as of March 31, 2026
|
| | | | 1,118,287 | | | | | $ | 11.17 | | |
| | | |
Stock Options
|
| |||||||||
| | | |
Number of
Options
|
| |
Weighted
Average Fair Value |
| ||||||
|
Outstanding as of December 31, 2025
|
| | | | 2,325,059 | | | | | $ | 3.03 | | |
|
Granted
|
| | | | 5,898,664 | | | | | | 10.56 | | |
|
Vested
|
| | | | — | | | | | | — | | |
|
Forfeited or cancelled
|
| | | | (6,000) | | | | | | 11.26 | | |
|
Unvested as of March 31, 2026
|
| | | | 8,217,723 | | | | | $ | 8.43 | | |
| |
Risk-free interest rate
|
| |
3.71 – 4.11%
|
|
| |
Expected term (in years)
|
| |
4.5 – 6.25
|
|
| |
Expected volatility
|
| |
85 – 86%
|
|
| |
Expected dividend yield
|
| |
0%
|
|