v3.25.2
Financial Instruments
6 Months Ended
Jun. 30, 2025
Investments, All Other Investments [Abstract]  
Financial Instruments

Note 14 - Financial Instruments

 

The Company uses fair value measurements to record adjustments to certain financial assets and liabilities on a recurring basis. The Company may be required to record certain assets at fair value on a nonrecurring basis in specific circumstances, such as evidence of impairment. Methodologies used to determine fair value might highly be subjective and judgmental in nature; therefore, valuations may not be precise. If the Company determines that a valuation technique change is necessary, the change is assumed to have occurred at the end of the respective reporting period.

 

There were no assets or liabilities recorded at fair value on a nonrecurring as of June 30, 2025 and December 31,2024

 

The following tables present the carrying amounts and fair values of financial instruments on a non-recurring basis, by the level of valuation inputs in the fair value hierarchy, as of June 30, 2025 and December 31, 2024:

 

           Level 1   Level 2   Level 3 
   June 30, 2025 
   Carrying
amount
   Fair value  

Fair value measurement using

 
           Level 1   Level 2   Level 3 
Assets                    
Cash  $247,318   $247,318   $247,318   $-   $- 
Assets held for sale   385,642    384,527    384,527    -    - 
Liabilities                         
Deferred consideration   3,131,303    3,131,303    3,131,303    -    - 
Senior Secured Promissory note   10,748,408    6,063,400    -    -    6,063,400 
Public warrants   6,354    6,354    6,354    -    - 
Private placement warrants   384    384    -    -    384 
PIPE Warrants   4,440    4,440    -    -    4,440 
Abaca Warrants   95,073    95,073              95,073 
Third anniversary payment consideration   87,000    87,000    -    -    87,000 
Forward purchase derivative   7,309,580    7,309,580    -    -    7,309,580 

 

           Level 1   Level 2   Level 3 
   December 31, 2024 
   Carrying
amount
   Fair value   Fair value measurement using 
           Level 1   Level 2   Level 3 
Assets                         
Cash  $2,324,647   $2,324,647   $2,324,647   $-   $- 
Forward purchase agreement   4,584,221    4,584,221    4,584,221    -    - 
Loans   360,552    359,505    -    -    359,505 
Liabilities                         
Deferred consideration   3,016,343    3,016,343    3,016,343    -    - 
Senior Secured Promissory note   11,004,173    10,221,652    -    -    10,221,652 
Public warrants   246,445    246,445    246,445    -    - 
Private placement warrants   9,632    9,632    -    -    9,632 
PIPE Warrants   79,512    79,512    -    -    79,512 
Abaca Warrants   1,024,900    1,024,900    -    -    1,024,900 
Third anniversary payment consideration   322,000    322,000    -    -    322,000 
Forward purchase derivative   7,309,580    7,309,580    -    -    7,309,580 

 

The change in the liability measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value are presented in the following table:

 

     

PIPE

Warrants

    

Abaca

Warrant

    

Private

Placement

Warrants

    

Third

anniversary

payment

consideration

    

Forward

Purchase

Derivative

 
    For the Six Months Ended June 30, 2025 
     

PIPE

Warrants

    

Abaca

Warrant

    

Private

Placement

Warrants

    

Third

anniversary

payment

consideration

    

Forward

Purchase

Derivative

 
Balance, January 1, 2025   $79,512   $1,024,900   $9,632   $322,000   $7,309,580 
Fair value adjustment    (75,072)   (929,827)   (9,248)   (235,000)   - 
Balance, June 30, 2025   $4,440   $95,073   $384   $87,000   $7,309,580 

 

    

PIPE

Warrants

    

Abaca

Warrant

    

Private

Placement

Warrants

    

Third

anniversary

payment

consideration

    

Forward

Purchase

Derivative

 
   For the Year ended December 31, 2024 
    

PIPE

Warrants

    

Abaca

Warrant

    

Private

Placement

Warrants

    

Third

anniversary

payment

consideration

    

Forward

Purchase

Derivative

 
Balance, January 1, 2024  $273,124   $3,384,085   $25,070   $810,000   $7,309,580 
Fair value adjustment   (193,612)   (2,359,185)   (15,438)   (488,000)   - 
Balance, December 31, 2024  $79,512    1,024,900    9,632   $322,000   $7,309,580 

 

 

As of June 30, 2025 and on December 31, 2024, the fair market of the private placement warrants, PIPE warrants, and Abaca warrants were based on Black-Scholes Merton option pricing model. As of June 30, 2025, the fair market value of the Abaca third anniversary payment consideration was determined using a Monte Carlo Simulation. The valuation was performed by the Company as of June 30, 2025, and by a third-party prior for prior periods.

 

During the three and six months ended June 30, 2025, and June 30, 2024, there were no changes in the classification of financial instruments within Level 2 and Level 3 of the fair value hierarchy.

 

The following table provides quantitative information regarding Level 3 fair value measurements inputs as it relates to the private placement warrants, public warrants, third anniversary payment consideration and Abaca warrants as of their measurement dates:

 

     

PIPE

Warrants

     

Private

Warrants

     

Third

Anniversary

Payment

Consideration

     

Abaca

Warrants

     

PIPE

Warrants

     

Private

Warrants

     

Third

Anniversary

Payment

Consideration

     

Abaca

Warrants

 
      June 30, 2025         December 31, 2024            
     

PIPE

Warrants

     

Private

Warrants

     

Third

Anniversary

Payment

Consideration

     

Abaca

Warrants

     

PIPE

Warrants

     

Private

Warrants

     

Third

Anniversary

Payment

Consideration

     

Abaca

Warrants

 
Exercise price   $ 100.00       230.00       -       40.00     $ 100.00       230.00       -       40.00  
Share Price   $ 2.17     $ 2.17     $ 2.17     $ 2.17     $ 9.00     $ 9.00     $ 9.00     $ 9.00  
Expected term (years)     2.3       2.3       0.3       3.3       2.74       2.74       0.76       3.84  
Volatility     113.3 %     113.3 %     82.8 %     104.3 %     103.00 %     103.00 %     103.00 %     103.00 %
Risk-free rate     3.7 %     3.7 %     3.7 %     3.7 %     4.26 %     4.26 %     4.26 %     4.33 %

 

The forward purchase derivative liability fair value, as of June 30, 2025, and December 31, 2024, was based upon the additional consideration payment of $40 per share and 183,369 shares due the holders. The reset price is $25 per share and there is a remote chance that the Company’s stock will be higher than such price.