XML 56 R44.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value Measurements (Details Narrative) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 9 Months Ended
Sep. 07, 2023
May 03, 2023
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Stock price       $ 8.76  
Risk free interest rate       3.52%  
Volatility rate       69.00%  
Obligation Shares [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Fair value of AR debentures $ 1.5        
Increase in fair value 0.8   $ 0.8   $ 1.5
Fair value of obligation shares $ 1.5        
Fair Value Adjustment of Warrants         $ 25.9
Common Stock [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Issuance of Series D Preferred Stock, shares [1]   3,860,898      
Common Stock [Member] | Obligation Shares [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Issuance of Series D Preferred Stock, shares   205,970     205,970
Warrant [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Class of Warrant or Right, Number of Securities Called by Each Warrant or Right       53,938  
Warrant [Member] | Obligation Shares [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Increase in fair value     24.9    
Liability of fair value         $ 50.9
Bristol Investments Fund Ltd [Member] | AR Debentures [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Fair value of AR debentures     4.9   4.9
Increase in fair value         2.9
Fair value of obligation shares     $ 2.1   2.1
Bristol Investment Fund Ltd [Member] | AR Debentures [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Increase in fair value         $ 2.9
Convertible Promissory Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Face value of convertible note       $ 15.0  
Interest rate       8.00%  
Debt Instrument, Maturity Date       Sep. 30, 2025  
Fair value of AR debentures       $ 14.3  
Principal amount       $ 15.0  
Original issuance discount rate       5.00%  
Subordinated Promissory Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Debt Instrument, Maturity Date       Sep. 30, 2025  
Principal amount       $ 5.0  
Interest rate       10.00%  
Subordinated Note [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Interest rate       10.00%  
Debt Instrument, Maturity Date       Sep. 30, 2025  
Principal amount       $ 5.0  
Fair value of subordinated note warrants       $ 5.3  
Debt instrument, description       The key inputs in the credit default valuation model were an implied yield of straight debt of 57% and the Moody’s Investor recovery rates upon default of 54.8% for the Senior Convertible Note and 37.5% for the Subordinated Note  
Class of Warrant or Right, Number of Securities Called by Each Warrant or Right       1,141,552  
Subordinated Note Warrants [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Fair value of subordinated note warrants       $ 2.8  
Class of Warrant or Right, Number of Securities Called by Each Warrant or Right       1,141,552  
Standby Equity Purchase Agreement [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Issuance of Series D Preferred Stock, shares       100,000  
Standby Equity Purchase Agreement [Member] | Maximum [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Sale of stock       $ 40.0  
[1] Represents the historical shares of Common Stock outstanding immediately prior to the Closing of the Merger on May 3, 2023.