Convertible bonds and notes (Details Narrative) - USD ($)
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
12 Months Ended |
|
Dec. 31, 2024 |
Aug. 30, 2024 |
Sep. 14, 2023 |
Dec. 09, 2022 |
Feb. 28, 2022 |
Feb. 08, 2022 |
Jan. 31, 2022 |
Sep. 14, 2021 |
Sep. 13, 2021 |
Sep. 14, 2018 |
Aug. 30, 2024 |
Mar. 31, 2025 |
Dec. 31, 2024 |
Dec. 31, 2023 |
Dec. 31, 2022 |
Dec. 31, 2021 |
Sep. 11, 2023 |
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt converted |
|
|
|
|
|
|
|
|
|
|
$ 17,000,000
|
|
|
|
|
|
|
|
| Warrants price per share |
$ 0.01
|
|
|
|
|
|
|
|
|
|
|
$ 0.01
|
$ 0.01
|
|
|
|
|
|
| Proceeds from convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,750,000
|
|
|
|
|
|
| Convertible promissory note had a fair value |
$ 2,000,000
|
$ 1,282,200
|
|
|
|
|
|
|
|
|
$ 1,282,200
|
|
2,000,000
|
|
|
|
|
|
| Debt of bears interest at a rate per annum |
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible conversion price per share |
|
$ 10.00
|
|
|
|
|
|
|
|
|
$ 10.00
|
|
|
|
|
|
|
|
| Amortization of the discount on convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
807,860
|
|
|
|
|
| Pricipal amount of debt |
$ 1,750,000
|
|
|
|
|
|
|
|
|
|
|
|
1,750,000
|
10,000,000
|
|
|
|
|
| Debt conversion, converted instrument, warrants or options issued |
136,110
|
|
|
|
|
|
|
|
|
|
|
136,110
|
|
|
|
|
|
|
| Debt converted |
|
|
|
|
|
|
|
|
|
|
$ 17,000,000
|
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000,000
|
$ 10,000,000
|
|
|
|
| Amortization of the discount on convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
807,860
|
3,438,950
|
[1] |
|
|
| Pricipal amount of debt |
|
|
|
|
|
|
|
|
|
$ 7,500,000
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,614,719
|
3,990,177
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
807,860
|
|
|
|
| Convertible Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible promissory note had a fair value |
1,750,000
|
|
|
|
|
|
|
|
|
|
|
$ 1,750,000
|
1,750,000
|
|
|
|
|
|
| Pricipal amount of debt |
1,750,000
|
|
|
|
|
|
|
|
|
|
|
|
1,750,000
|
10,000,000
|
|
|
|
|
| Convertible Bond A [Member] | Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
| Convertible conversion price per share |
|
|
|
|
|
|
|
|
|
$ 12,870.50
|
|
|
|
|
|
|
|
|
| Pricipal amount of debt |
|
|
|
|
|
|
|
$ 22,500,000
|
|
$ 30,000,000
|
|
|
|
|
|
|
|
|
| Debt instrument maturity date |
|
|
|
|
|
|
|
|
|
Sep. 14, 2021
|
|
|
|
|
|
|
|
|
| Debt instrument redemption description |
|
|
|
|
|
|
|
|
By a redemption notice dated December 6, 2021, the bond holder applied to exercise the redemption right, on December
24, 2021. The Company then agreed to amend and supplement Convertible Bond B by entering into the supplemental deed signed on December
20, 2021. The supplemental deed stipulates that the US$18,000,000 redemption right will be exercisable in three stages
|
|
|
|
|
|
|
|
|
|
| Loss on extinguishment of debt |
|
|
|
|
|
|
|
$ 119,155
|
|
|
|
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,134,031
|
|
|
|
|
| Amended and Restated Convertible Bond A [Member] | Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
| Pricipal amount of debt |
|
|
|
|
|
|
|
$ 27,000,000
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument maturity date |
|
|
|
|
|
|
|
Sep. 14, 2023
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
$ 4,500,000
|
|
|
|
|
|
|
|
|
|
|
| Annual interest rate |
|
|
|
|
|
|
|
24.00%
|
|
|
|
|
|
|
|
|
|
|
| Convertible Bond B [Member] | Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible bonds |
|
|
|
|
|
|
|
$ 18,000,000
|
|
|
|
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,634,030
|
|
|
|
|
| Convertible Bond B [Member] | Seamless Group Inc [Member] | Debt Instrument, Redemption, Period One [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt redemption amount |
|
|
|
|
|
|
|
7,000,000
|
|
|
|
|
|
|
|
|
|
|
| Convertible Bond B [Member] | Seamless Group Inc [Member] | Debt Instrument, Redemption, Period Two [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt redemption amount |
|
|
|
|
|
|
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
|
|
| Convertible Band C [Member] | Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible conversion price per share |
|
|
|
|
|
|
|
$ 6.21335
|
|
|
|
|
|
|
|
|
|
|
| Annual interest rate |
|
|
|
24.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument redeemed bond |
|
|
|
|
|
|
|
$ 7,000,000
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument addition bond |
|
|
|
|
$ 1,000,000
|
$ 1,500,000
|
$ 1,000,000
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
$ 7,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Band D [Member] | Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Bond E [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pricipal amount of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000,000
|
|
|
|
|
| Convertible Bond E [Member] | Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000,000
|
|
|
|
|
| Principal amount |
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Bond C [Member] | Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 49,353
|
|
|
|
|
| Convertible Bond [Member] | Seamless Group Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of the discount on convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,438,951
|
|
$ 2,814,474
|
|
| Convertible Debt [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of the discount on convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
662,244
|
|
|
|
|
|
|
| Third Amendment Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,000,000
|
| Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.00%
|
| Note Purchase Agreement [Member] | Convertible Debt [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible promissory note had a fair value |
|
$ 1,750,000
|
|
|
|
|
|
|
|
|
$ 1,750,000
|
|
|
|
|
|
|
|
| Debt of bears interest at a rate per annum |
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible conversion price per share |
|
$ 10.00
|
|
|
|
|
|
|
|
|
$ 10.00
|
|
|
|
|
|
|
|
| Debt instrument, maturity date, description |
|
The Company also has the right to convert the Convertible Promissory Note at any time prior to the Maturity Date at 105% of the Conversion Rate. The Company has the right to prepay the Convertible Promissory Note in full at any time for 120% of total outstanding balance after providing at least thirty (30) Business Days advance written notice of such intent.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note Purchase Agreement [Member] | Convertible Debt [Member] | Pipe Financing [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued for commitment fees |
|
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
$ 1,944,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class of warrant or right, outstanding |
|
136,110
|
|
|
|
|
|
|
|
|
136,110
|
|
|
|
|
|
|
|
| Warrants value |
|
$ 239,977
|
|
|
|
|
|
|
|
|
$ 239,977
|
|
|
|
|
|
|
|
| Class of warrant or right, number of securities called by each warrant or right |
|
136,110
|
|
|
|
|
|
|
|
|
136,110
|
|
|
|
|
|
|
|
| Warrants price per share |
|
$ 11.50
|
|
|
|
|
|
|
|
|
$ 11.50
|
|
|
|
|
|
|
|
| Proceeds from convertible debt |
|
|
|
|
|
|
|
|
|
|
$ 1,750,000
|
|
|
|
|
|
|
|
| Number of shares issued for commitment fees |
|
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issued for commitment fees,value |
|
$ 2,512,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pricipal amount of debt |
$ 1,944,444
|
$ 1,944,444
|
|
|
|
|
|
|
|
|
$ 1,944,444
|
$ 1,944,444
|
$ 1,944,444
|
|
|
|
|
|
|
|