v3.25.2
Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2025
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]  
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:

 

           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 

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:

 

     

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 
Warrant [Member]  
Debt Securities, Held-to-Maturity, Allowance for Credit Loss [Line Items]  
Schedule of Level 3 Fair Value Measurements Inputs

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 %