Schedule of Carrying Amounts and Fair Values of Financial Instruments |
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:
Schedule of Carrying Amounts and Fair Values of Financial Instruments
| |
| | |
| | |
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 | | |
$ | - | | |
$ | - | |
Forward purchase agreement | |
| | | |
| | | |
| | | |
| | | |
| | |
Loans | |
| | | |
| | | |
| | | |
| | | |
| | |
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 | |
|
Schedule of Fair Value Assets Measured on Recurring Basis |
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:
Schedule of Fair Value Assets Measured on Recurring Basis
| | |
| 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 | |
Balance at the beginning of the period | |
$ | 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 | |
Balance at the end of the period | |
$ | 79,512 | | |
| 1,024,900 | | |
| 9,632 | | |
$ | 322,000 | | |
$ | 7,309,580 | |
|