XML 46 R33.htm IDEA: XBRL DOCUMENT v3.26.1
Note 11 - Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2026
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
      

Fair Value Measurements at

 
      

March 31, 2026

 
      

Quoted Prices in Active Markets

  

Significant Other Observable Inputs

  

Significant Unobservable Inputs

 
  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

Assets:

                

Georges Trust derivative

 $136,114  $  $136,114  $ 

Total assets measured at fair value

 $136,114  $  $136,114  $ 
                 

Liabilities:

                

Marathon SAFE Note

 $12,000,000  $  $  $12,000,000 

Total liabilities measured at fair value

 $12,000,000  $  $  $12,000,000 
      

Fair Value Measurements at

 
      

December 31, 2025

 
      

Quoted Prices in Active Markets

  

Significant Other Observable Inputs

  

Significant Unobservable Inputs

 
  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

Assets:

                

Georges Trust derivative

 $1,201,114  $  $1,201,114  $ 

Alvin Fund derivative

  759,682      759,682    

Total assets measured at fair value

 $1,960,796  $  $1,960,796  $ 
                 

Liabilities:

                

Marathon SAFE Note

 $12,000,000  $  $  $12,000,000 

Total liabilities measured at fair value

 $12,000,000  $  $  $12,000,000 
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
  

For the Three-Months Ended March 31, 2026

 
  

As of December 31, 2025

  

(Additions) Deductions

  

Change in Fair Value

  

Proceeds Received and Payments Made for Change in Contractual Stock Consideration

  As of March 31, 2026 

Georges Trust derivative

 $1,201,114  $  $(1,194,000) $129,000  $136,114 

Alvin Fund derivative

  759,682      471,985   (1,231,667)   

Total derivative assets (liabilities) at fair value

 $1,960,796  $  $(722,015) $(1,102,667) $136,114 
  

For the Three-Months Ended March 31, 2025

 
  

As of December 31, 2024

  

(Additions) Deductions

  

Change in Fair Value

  

Payments for Decrease in Contractual Stock Consideration

  As of March 31, 2025 

2025 Kips Bay convertible debt derivative

 $  $(1,421,645) $501,645  $  $(920,000)

LINICO acquisition-related payable derivative

     (340,000)  31,000      (309,000)

AST derivative

     480,540   (88,540)     392,000 

Haywood derivative

  1,529,850      (1,634,908)  120,000   14,942 

Total derivative assets (liabilities) at fair value

 $1,529,850  $(1,281,105) $(1,190,803) $120,000  $(822,058)
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]

Present Value of Marathon SAFE Note

Discount Rate

Period Range

$12.0 million

35%

0.25 years to 0.75 years

Present Value of Marathon SAFE Note

Discount Rate

Period Range

$12.0 million

35%

0.25 years to 0.84 years