XML 83 R48.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule of Anti-dilutive Securities Excluded from Earnings Per Share (Details) - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Resulting Common Shares 14,167,497 22,202,938
Restricted Stock Units (RSUs) [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity [1] 9,337,631  
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] 1,337,631  
Equity Option [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity 9,337,631 [1] 8,547,574 [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 1,337,631 [1] 547,574 [2]
Warrant [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity 227,148,205 386,569,653
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 8,494,177 13,529,938
Series D Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity 14,457 20,627
Potentially Dilutive Security Stated Value Per Share $ 1,000 $ 1,000
Potentially Dilutive Security Total Value or Stated Value $ 14,456,680 $ 20,627,130
Potentially Dilutive Security Assumed Conversion Price $ 5.00 $ 5.00
Potentially Dilutive Security Resulting Common Shares 2,891,336 4,125,426
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] $ 11,251,508  
Potentially Dilutive Security Assumed Conversion Price [3] $ 7.79  
Potentially Dilutive Security Resulting Common Shares [3] 1,444,353  
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 December 31, 2024. Refer to Note 15 – Common Stock Options and Warrants for a discussion of the Merger Options (as defined herein) and Note 16 – Long–Term Incentive Compensation for a discussion of the restricted stock units and performance stock units.
[2] Not exercisable or vested as of December 31, 2023. Refer to Note 15 – Common Stock Options and Warrants for a discussion of the Merger Options and Note 16 – Long–Term Incentive Compensation for a discussion of the restricted stock units.
[3] Reflects the conversion option of the Senior Convertible Note, pursuant to the SEPA. Refer to Note 10 – Debt for a discussion of the Senior Convertible Note and Note 14 – Common Stock for a discussion of the SEPA.