XML 45 R34.htm IDEA: XBRL DOCUMENT v3.24.3
Note 11 - Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2024
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
      

Fair Value Measurements at

 
      

September 30, 2024

 
      

Quoted

  

Significant

     
      

Prices

  

Other

  

Significant

 
      

in Active

  

Observable

  

Unobservable

 
      

Markets

  

Inputs

  

Inputs

 
  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

Assets:

                

Haywood derivative

 $428,850  $  $428,850  $ 

Stock held by GenMat advances (see Note 3)

  1,188,862      1,188,862    

Total assets measured at fair value

 $1,617,712  $  $1,617,712  $ 
                 

Liabilities:

                

2023 Kips Bay convertible debt derivative

 $10,000  $  $  $10,000 

2024 Kips Bay convertible debt derivative

  1,240,000         1,240,000 

Total liabilities measured at fair value

 $1,250,000  $  $  $1,250,000 
      

Fair Value Measurements at

 
      

December 31, 2023

 
      

Quoted

  

Significant

     
      

Prices

  

Other

  

Significant

 
      

in Active

  

Observable

  

Unobservable

 
      

Markets

  

Inputs

  

Inputs

 
  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

Liabilities:

                

2023 Kips Bay convertible debt derivative

 $1,360,000  $  $  $1,360,000 

LINICO related derivative

  2,383,162      2,383,162    

Haywood derivative

  875,000      875,000    

GenMat derivative

  781,966      781,966    

Total liabilities measured at fair value

 $5,400,128  $  $4,040,128  $1,360,000 
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
  

For the Three-Months Ended September 30, 2024

 
  

As of June 30, 2024

  

(Additions) Deductions

  

Change in Fair Value

  

Payments for Decrease in Contractual Stock Consideration

  

As of September 30, 2024

 

2023 Kips Bay convertible debt derivative

 $(470,000) $55,206  $404,794  $  $(10,000)

Leviston convertible debt derivative

     (130,000)  130,000       

2024 Kips Bay convertible debt derivative

     (1,120,000)  (120,000)     (1,240,000)

LINICO related derivative

  (3,252,429)  3,243,853   8,576       

Haywood derivative

  (678,150)     927,000   180,000   428,850 

Total derivative assets and liabilities measured at fair value

 $(4,400,579) $2,049,059  $1,350,370  $180,000  $(821,150)
  

For the Nine-Months Ended September 30, 2024

 
  

As of December 31, 2023

  

(Additions) Deductions

  

Change in Fair Value

  

Payments for Decrease in Contractual Stock Consideration

  

As of September 30, 2024

 

2023 Kips Bay convertible debt derivative

 $(1,360,000) $(110,875) $1,460,875  $  $(10,000)

Leviston convertible debt derivative

     (130,000)  130,000       

2024 Kips Bay convertible debt derivative

     (1,120,000)  (120,000)     (1,240,000)

LINICO related derivative

  (2,383,162)  3,243,853   (860,691)      

Haywood derivative

  (875,000)  409,850   594,000   300,000   428,850 

GenMat derivative

  (781,966)  (694,970)  (687,428)  2,164,364    

Total derivative assets and liabilities measured at fair value

 $(5,400,128) $1,597,858  $516,756  $2,464,364  $(821,150)
  

For the Three-Months Ended September 30, 2023

 
  

As of June 30, 2023

  

(Additions) Deductions

  

Change in Fair Value

  

Payments for Decrease in Contractual Stock Consideration

  

As of September 30, 2023

 

Ionic convertible debt derivative

 $(600,000) $523,333  $76,667  $  $ 

LINICO related derivative

  (3,278,162)     (1,120,000)  625,000   (3,773,162)

Haywood derivative

  (605,000)     (480,000)     (1,085,000)

GenMat derivative

  (3,303,172)     (845,843)  1,500,000   (2,649,015)

Total derivative liabilities measured at fair value

 $(7,786,334) $523,333  $(2,369,176) $2,125,000  $(7,507,177)
  

For the Nine-Months Ended September 30, 2023

 
  

As of December 31, 2022

  

(Additions) Deductions

  

Change in Fair Value

  

Payments for Decrease in Contractual Stock Consideration

  

As of September 30, 2023

 

Ionic convertible debt derivative

 $(420,000) $1,519,587  $(1,099,587) $  $ 

LINICO related derivative

  (6,053,162)     455,000   1,825,000   (3,773,162)

Haywood derivative

  (1,480,000)     195,000   200,000   (1,085,000)

GenMat derivative

  (6,592,638)     343,623   3,600,000   (2,649,015)

Total derivative liabilities measured at fair value

 $(14,545,800) $1,519,587  $(105,964) $5,625,000  $(7,507,177)
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]

Date

Description

 

Fair Value

  

Beginning Stock Price

  

Volatility

  

Risk Free Rate

 

April 6, 2023

10 million ABTC shares (make-whole provision $6.6 million to $7.6 million)

 $7,000,000  $0.78   94.0%  4.80%

April 21, 2023

Change in fair value of the 10 million ABTC shares for a change in make-whole commitment

 $2,000,000  $0.86   95.0%  5.00%

May 12, 2023

1 million ABTC shares

 $365,000  $0.74   95.0%  5.07%