v3.26.1
Schedule of Fund Flow Reconciliation (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Oct. 22, 2025
Dec. 31, 2025
Reverse Recapitalization      
Trust balance as of Closing date   $ 11,118  
Proceeds from CSLM loan   2,193  
PIPE Proceeds   11,840  
Transfer of cash & cash equivalent of CSLM   9  
Total Available Cash (A)   25,160  
CSLM transaction costs   (2,249)  
Payment of Director & Officer insurance premium   (131)  
Prepayment under Forward Purchase Agreement   (11,005)  
Settlement of sponsor convertible note of CSLM   (2,343)  
Total Payments as of the closing date (B)   (15,728)  
Funds going to Fusemachines Inc. (classified under financing activities under Consolidated Statements of Cash Flows) (A+B)   9,432 $ 9,432
Operating assets assumed   531  
Operating liabilities assumed   (1,100)  
Issuance of share subscription receivable   11,005 (11,005)
Initial fair value of equity classified warrant   1,009 $ 1,009
Legacy Fusemachines transaction cost $ 1,873 1,873  
Others   137  
Net equity impact of reverse recapitalization   $ 8,507