XML 47 R35.htm IDEA: XBRL DOCUMENT v3.24.3
Schedule of Anti-dilutive Securities Excluded from Earnings Per Share (Details) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity
Potentially Dilutive Security Stated Value Per Share
Potentially Dilutive Security Total Value or Stated Value
Potentially Dilutive Security Assumed Conversion Price
Potentially Dilutive Security Resulting Common Shares 15,029,018 25,075,964
Restricted Stock Units (RSUs) [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity [1] 9,050,909  
Potentially Dilutive Security Stated Value Per Share [1]  
Potentially Dilutive Security Total Value or Stated Value [1]  
Potentially Dilutive Security Assumed Conversion Price [1]  
Potentially Dilutive Security Resulting Common Shares [1] 1,050,909  
Equity Option [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity 9,050,909 [1] 8,641,176 [2]
Potentially Dilutive Security Stated Value Per Share [1] [2]
Potentially Dilutive Security Total Value or Stated Value [1] [2]
Potentially Dilutive Security Assumed Conversion Price [1] [2]
Potentially Dilutive Security Resulting Common Shares 1,050,909 [1] 641,176 [2]
Warrant [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity 228,004,372 447,855,367
Potentially Dilutive Security Stated Value Per Share
Potentially Dilutive Security Total Value or Stated Value
Potentially Dilutive Security Assumed Conversion Price
Potentially Dilutive Security Resulting Common Shares 9,064,951 15,674,938
Series D Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity 14,457 21,799
Potentially Dilutive Security Stated Value Per Share $ 1,000 $ 1,000
Potentially Dilutive Security Total Value or Stated Value $ 14,456,680 $ 21,799,000
Potentially Dilutive Security Assumed Conversion Price $ 5.00 $ 5.00
Potentially Dilutive Security Resulting Common Shares 2,891,336 4,359,850
Senior Convertible Note [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity [3]  
Potentially Dilutive Security Stated Value Per Share [3]  
Potentially Dilutive Security Total Value or Stated Value [3] $ 15,750,000  
Potentially Dilutive Security Assumed Conversion Price [3] $ 7.79  
Potentially Dilutive Security Resulting Common Shares [3] 2,021,823  
AR Debentures [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity  
Potentially Dilutive Security Stated Value Per Share  
Potentially Dilutive Security Total Value or Stated Value   $ 2,000,000
Potentially Dilutive Security Assumed Conversion Price   $ 5.00
Potentially Dilutive Security Resulting Common Shares   400,000
Series E Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity   20,000
Potentially Dilutive Security Stated Value Per Share   $ 1,000
Potentially Dilutive Security Total Value or Stated Value   $ 20,000,000
Potentially Dilutive Security Assumed Conversion Price   $ 5.00
Potentially Dilutive Security Resulting Common Shares   4,000,000
[1] Not exercisable or vested as of September 30, 2024. Refer to Note 13 – Common Stock Options and Warrants for a discussion of the Merger Options (defined herein) and Note 14 – Long–Term Incentive Compensation for a discussion of the restricted stock units and performance stock units.
[2] Not exercisable or vested as of September 30, 2023. Refer to Note 13 – Common Stock Options and Warrants for a discussion of the Merger Options and Note 14 – Long–Term Incentive Compensation for a discussion of the restricted stock units.
[3] Reflects the conversion option of the $15.0 million Senior Convertible Note at 105% principal amount, pursuant to the SEPA. Refer to Note 8 – Debt for a discussion of the Senior Convertible Note and Note 12 – Common Stock for a discussion of the SEPA.