XML 88 R77.htm IDEA: XBRL DOCUMENT v3.25.2
Summary of the Warrants (Details) - $ / shares
Mar. 31, 2025
Nov. 25, 2024
Mar. 13, 2024
Jul. 31, 2023
May 18, 2023
Apr. 10, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 10,133,302          
Exercise price   $ 2.85 $ 8.10 $ 7.50   $ 7.50
Minimum [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Exercise price       $ 3.50    
Public Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares [1] 1,437,447          
Exercise price [1] $ 115.00          
Expiration date [1] Jul. 16, 2026          
Sponsor Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares [1] 849,999          
Exercise price [1] $ 115.00          
Expiration date [1] Jul. 16, 2026          
May 2022 Private Investment in Public Equity Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 405,405          
Exercise price $ 3.50          
Expiration date Oct. 10, 2028          
March 2023 Private Investment in Public Equity Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 208,485          
Exercise price $ 30.00          
Expiration date Mar. 27, 2028          
March 2023 Private Investment in Public Equity Warrants One [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 729,698          
Exercise price $ 10.00          
Expiration date Mar. 27, 2028          
March 2023 Loan Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 75,000          
Exercise price $ 1.69          
Expiration date Mar. 17, 2028          
April 2023 Registered Direct Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 435,625          
Exercise price $ 7.50          
Expiration date Oct. 10, 2028          
April 2023 Registered Direct Warrants One [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 487,451          
Exercise price $ 3.50          
Expiration date Oct. 10, 2028          
May 2023 Private Investment in Public Equity Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 581,394          
Exercise price $ 10.00       $ 10.00  
Expiration date May 17, 2028       May 17, 2028  
June 2023 Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares [2] 50,000          
Exercise price [2] $ 1.69          
Expiration date [2] Jun. 20, 2028          
June 2023 Loan Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 300,000          
Exercise price $ 8.10          
Expiration date Jun. 20, 2028          
July 2023 Registered Direct Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 857,142          
Exercise price $ 3.50          
Expiration date Jan. 31, 2029          
January 2024 Bridge Loan Tranche One Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 1,650,000          
Exercise price $ 2.49          
Expiration date Jan. 16, 2029          
January 2024 Bridge Loan - Tranche #2 Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 1,350,000          
Exercise price $ 2.99          
Expiration date Jul. 15, 2029          
March 2024 RWI Forbearance Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 300,000          
Exercise price $ 5.90          
Expiration date Jun. 20, 2028          
November 2024 Purchaser Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 263,156          
Exercise price $ 2.85          
November 2024 Purchaser Warrants [Member] | Minimum [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Expiration date Nov. 25, 2029          
November 2024 Purchaser Warrants [Member] | Maximum [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Expiration date Dec. 03, 2029          
November 2024 Placement Agent Warrants [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 52,500          
Exercise price $ 3.56          
November 2024 Placement Agent Warrants [Member] | Minimum [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Expiration date Nov. 25, 2029          
November 2024 Placement Agent Warrants [Member] | Maximum [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Expiration date Dec. 03, 2029          
February 2025 Binding Term Sheet [Member]            
Accumulated Other Comprehensive Income (Loss) [Line Items]            
Number of shares 100,000          
Exercise price $ 1.69          
Expiration date Feb. 11, 2030          
[1] The number of Public Warrants and Sponsor Warrants outstanding was not adjusted for the reverse stock split. There are 14,374,478 Public Warrants and 8,499,999 Sponsor Warrants outstanding. After the reverse stock split, the number of warrants outstanding remains the same. However, each outstanding warrant is now exercisable for one-tenth of a share of Class A common stock, and the exercise price per share was adjusted to $115.00 as a result of the split.
[2] In connection with the execution of the Starr Forbearance Agreement on March 13, 2024, described above under Warrant Modification and further in Note 10, the Company agreed to reprice 75,000 warrants with a previous exercise price of $7.10 and 50,000 warrants with a previous exercise price of $8.10 held by C.V. Starr to a new exercise price of $5.90. The term of the warrants was unchanged.