XML 53 R42.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Anti-dilutive Securities Excluded from Earnings Per Share (Details) - USD ($)
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Resulting Common Shares 327,379,344 21,203,829
Merger Options [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity [1] 5,666,666  
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] 5,666,666  
Restricted Stock Units (RSUs) [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity [2] 1,059,432  
Potentially Dilutive Security Stated Value Per Share [2]  
Potentially Dilutive Security Total Value or Stated Value [2]  
Potentially Dilutive Security Assumed Conversion Price [2]  
Potentially Dilutive Security Resulting Common Shares [2] 1,059,432  
Warrant [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity 382,914,964 [3] 365,323,672
Potentially Dilutive Security Stated Value Per Share [3]
Potentially Dilutive Security Total Value or Stated Value [3]
Potentially Dilutive Security Assumed Conversion Price [3]
Potentially Dilutive Security Resulting Common Shares 163,975,543 [3] 12,775,829
Series D Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity 5,982 19,402
Potentially Dilutive Security Stated Value Per Share $ 1,000 $ 1,000
Potentially Dilutive Security Total Value or Stated Value $ 5,981,680 $ 19,402,130
Potentially Dilutive Security Assumed Conversion Price $ 5.00 $ 5.00
Potentially Dilutive Security Resulting Common Shares 1,196,337 3,880,426
Series F Preferred Stock [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity [4] 147,250  
Potentially Dilutive Security Stated Value Per Share [4] $ 1,000  
Potentially Dilutive Security Total Value or Stated Value [4] $ 147,250,000  
Potentially Dilutive Security Assumed Conversion Price [4] $ 1,055.90  
Potentially Dilutive Security Resulting Common Shares [4] 155,481,366  
Equity Option [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Potentially Dilutive Security Quantity [5]   8,547,574
Potentially Dilutive Security Stated Value Per Share [5]  
Potentially Dilutive Security Total Value or Stated Value [5]  
Potentially Dilutive Security Assumed Conversion Price [5]  
Potentially Dilutive Security Resulting Common Shares [5]   547,574
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] The Merger Options became exercisable upon the closing of the Bayswater Acquisition on March 26, 2025. Refer to Note 15 – Common Stock Options and Warrants for a discussion of the Merger Options (defined herein).
[2] As of March 31, 2025, all restricted stock and performance stock units presented are unvested. Refer to Note 16 – Long–Term Incentive Compensation for a discussion of the restricted stock units and performance stock units.
[3] Includes the maximum amount of Series F Preferred Stock Warrants as of March 31, 2025, none of which have been issued. Refer to Note 15 – Common Stock Options and Warrants for a discussion of the Series F Preferred Stock Warrants.
[4] Assumes the maximum number of converted shares using the Alternative Conversion at the NASDAQ minimum floor price, as defined in the Series F Preferred Stock Certificate of Designation (as defined herein), as of March 31, 2025. Refer to Note 13 – Mezzanine Equity for a discussion of the Series F Preferred Stock Warrants.
[5] Not exercisable or vested as of March 31, 2024. 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.