XML 90 R79.htm IDEA: XBRL DOCUMENT v3.25.2
Equity (Details Narrative)
3 Months Ended 12 Months Ended
Mar. 17, 2025
USD ($)
shares
Mar. 16, 2025
Feb. 12, 2025
USD ($)
$ / shares
shares
Jan. 24, 2025
USD ($)
$ / shares
shares
Mar. 13, 2024
USD ($)
Integer
$ / shares
shares
Jan. 12, 2024
USD ($)
$ / shares
shares
Jul. 31, 2023
USD ($)
$ / shares
shares
May 18, 2023
USD ($)
$ / shares
shares
Apr. 10, 2023
USD ($)
$ / shares
shares
Sep. 08, 2022
USD ($)
Mar. 31, 2025
USD ($)
$ / shares
shares
Mar. 31, 2024
USD ($)
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Nov. 25, 2024
$ / shares
Mar. 12, 2024
$ / shares
May 18, 2022
$ / shares
Class of Stock [Line Items]                                
Common stock, shares authorized                     730,000,000   730,000,000      
Common stock, par value | $ / shares                     $ 0.0001   $ 0.0001      
Common stock shares issued                     23,944,084   22,546,671      
Common stock shares outstanding                     23,944,084   22,546,671      
Common stock, voting rights                     common stock are entitled to one vote per share          
Preferred stock, shares authorized                     10,000,000   10,000,000      
Preferred stock, shares outstanding                     0   0      
Purchase and sale of shares             857,142                  
Proceeds from warrant exercises | $             $ 3,000,000   $ 6,000,000              
Exercise price | $ / shares         $ 8.10   $ 7.50   $ 7.50         $ 2.85    
Warrant term             5 years   5 years              
Debt instrument payment | $             $ 2,740,000   $ 5,505,000              
Fair value of the warrant liability | $             $ 2,645,000   4,280,000              
Additional warrant liability | $                 $ 1,389,000              
Reduced exercise price | $ / shares             $ 3.50                  
Warrant liabilities | $             $ 511,000       $ 8,067,000   $ 3,264,000      
Warrant term                           5 years    
Daily interest accruing rate           18.00%                    
Damages sought, value | $                     418,000   $ 418,000      
Net loss available to common stockholders | $                     $ 64,000        
Warrants to purchase aggregate shares                     10,133,302          
Floor price | $ / shares                           $ 1.00    
Stock value | $                       $ 6,000,000        
C.V. Starr Co Inc [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares         $ 5.90                      
Number of warrants repriced         50,000                      
Yorkville [Member]                                
Class of Stock [Line Items]                                
Maturity date May 12, 2025 Mar. 13, 2025                            
January 2024 PIPE Warrants [Member] | Dragasac Limited [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares           $ 67.70                    
Proceeds from private placements | $           $ 909,000                    
Number of warrants repriced           652,981                    
Fair value of warrant modification | $           $ 524,000                    
2024 Warrant Repricing [Member]                                
Class of Stock [Line Items]                                
Number of warrants repriced           652,981                    
Warrant expiration date           Mar. 16, 2025                    
2024 Warrant Repricing [Member] | Dragasac Limited [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares           $ 2.49                    
Private Placement [Member] | January 2024 PIPE Warrants [Member]                                
Class of Stock [Line Items]                                
Purchase price of per share | $ / shares           1.25                    
Exercise price | $ / shares           $ 2.4898                    
Aggregate purchase price | $           $ 6,000,000                    
Minimum [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares             $ 3.50                  
Minimum [Member] | Investor Rights Agreement [Member] | Dragasac Limited [Member]                                
Class of Stock [Line Items]                                
Percentage of partial liquidating damages           1.00%                    
Minimum [Member] | 2024 Warrant Repricing [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares       $ 2.07   $ 2.49                    
Maximum [Member]                                
Class of Stock [Line Items]                                
Warrants to purchase aggregate shares             892,856                  
Maximum [Member] | Investor Rights Agreement [Member] | Dragasac Limited [Member]                                
Class of Stock [Line Items]                                
Percentage of partial liquidating damages           6.00%                    
Maximum [Member] | 2024 Warrant Repricing [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares       $ 2.49   $ 67.70                    
Preferred Stock [Member] | Minimum [Member] | Legacy Celularity [Member]                                
Class of Stock [Line Items]                                
Percentage of shares required for voting                     50.00%          
At the Market Sales Agreement [Member]                                
Class of Stock [Line Items]                                
Sales agents commission rate                     3.00%          
May 2022 Private Investment in Public Equity Warrants [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares                     $ 3.50          
Warrants and rights outstanding, expire date                     Oct. 10, 2028          
Warrants to purchase aggregate shares                     405,405          
May 2022 Private Investment in Public Equity Warrant [Member]                                
Class of Stock [Line Items]                                
Amended termination date description                 date to five and one-half years following the closing of the offering or October 10, 2028              
May 2023 Private Investment in Public Equity Warrants [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares               $ 10.00     $ 10.00          
Aggregate purchase price | $               $ 3,750,000                
Warrants and rights outstanding, expire date               May 17, 2028     May 17, 2028          
Adjusted advance notice period               61 days                
Warrants to purchase aggregate shares                     581,394          
2024 Warrants [Member]                                
Class of Stock [Line Items]                                
Purchase and sale of shares       535,274                        
Proceeds from warrant exercises | $       $ 2,460,000                        
2024 Warrants [Member] | Minimum [Member]                                
Class of Stock [Line Items]                                
Purchase price of per share | $ / shares       $ 2.07                        
2024 Warrants [Member] | Maximum [Member]                                
Class of Stock [Line Items]                                
Purchase price of per share | $ / shares       $ 2.49                        
Common Stock [Member]                                
Class of Stock [Line Items]                                
Purchase and sale of shares                       2,141,098        
Stock value | $                              
Common Stock [Member] | Warrant [Member] | RWI Forbearance Agreement [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares         $ 5.90                      
Warrants and rights outstanding, expire date         Jun. 20, 2028                      
Common Stock [Member] | Warrant [Member] | March 2023 Loan Warrants [Member] | Starr Forbearance Agreement [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares         $ 5.90                   $ 7.10  
Warrant expiration date         Mar. 17, 2028                      
Warrants to purchase aggregate shares         75,000                      
Common Stock [Member] | Warrant [Member] | June 2023 Loan Warrants [Member] | Starr Forbearance Agreement [Member] | C.V. Starr Co Inc [Member]                                
Class of Stock [Line Items]                                
Warrant expiration date         Jun. 20, 2028                      
Warrants to purchase aggregate shares         50,000                      
Common Stock [Member] | Minimum [Member] | Warrant [Member] | June 2023 Loan Warrants [Member] | Starr Forbearance Agreement [Member] | C.V. Starr Co Inc [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares         $ 5.90                      
Common Stock [Member] | Maximum [Member] | Warrant [Member] | RWI Forbearance Agreement [Member]                                
Class of Stock [Line Items]                                
Number of warrants repriced         300,000                      
Common Stock [Member] | Maximum [Member] | Warrant [Member] | June 2023 Loan Warrants [Member] | Starr Forbearance Agreement [Member] | C.V. Starr Co Inc [Member]                                
Class of Stock [Line Items]                                
Exercise price | $ / shares         $ 8.10                      
Warrants [Member] | Resorts World Inc Pte Ltd [Member]                                
Class of Stock [Line Items]                                
Floor price | $ / shares     $ 1.50                          
Warrant [Member] | Resorts World Inc Pte Ltd [Member]                                
Class of Stock [Line Items]                                
Warrants to purchase aggregate shares     500,000                          
Warrant term     5 years                          
Maturity date     Feb. 15, 2026                          
Payment of debt | $     $ 1,300,000                          
Equity Purchase Agreement [Member] | Yorkville [Member]                                
Class of Stock [Line Items]                                
Sale of stock, maximum average daily traded amount (in percent)         100.00%                      
Sale of stock, maximum average daily traded amount, threshold consecutive trading days | Days | Integer         5                      
Sale of stock, percentage based on volume weighted average price         97.00%                      
Cash due diligence fee | $         $ 25,000                      
Commitment fee in shares         16,964                      
Payments of stock issuance costs | $         $ 125,000                      
Equity Purchase Agreement [Member] | Yorkville [Member] | Convertible Promissory Notes [Member]                                
Class of Stock [Line Items]                                
Line of credit percentage         18.00%                      
Common Class A [Member]                                
Class of Stock [Line Items]                                
Common stock, shares authorized                     730,000,000   730,000,000      
Common stock, par value | $ / shares                     $ 0.0001   $ 0.0001      
Common stock shares issued                     23,944,084   22,546,671      
Common stock shares outstanding                     23,944,084   22,546,671      
Purchase and sale of shares                 923,076              
Warrants to purchase aggregate shares             857,142   923,076   10,133,302          
Purchase price of per share | $ / shares             $ 3.50   $ 6.50              
Common Class A [Member] | Yorkville [Member]                                
Class of Stock [Line Items]                                
Common stock issued pursuant to short-term debt maturity extension, shares 100,000                              
Stock value | $ $ 149                              
Common Class A [Member] | Private Placement [Member] | January 2024 PIPE Warrants [Member]                                
Class of Stock [Line Items]                                
Common stock, par value | $ / shares           $ 0.0001                    
Purchase and sale of shares           2,141,098                    
Exercise price | $ / shares           $ 2.49                    
Warrants and rights outstanding, expire date           Jan. 16, 2029                    
Warrants and rights issued closing date           Jan. 16, 2024                    
Warrant term           5 years                    
Common Class A [Member] | Maximum [Member] | Private Placement [Member] | January 2024 PIPE Warrants [Member]                                
Class of Stock [Line Items]                                
Warrants to purchase aggregate shares           535,274                    
Common Class A [Member] | May 2022 Private Investment in Public Equity Warrants [Member] | Minimum [Member]                                
Class of Stock [Line Items]                                
Purchase price of per share | $ / shares                               $ 7.50
Common Class A [Member] | May 2022 Private Investment in Public Equity Warrants [Member] | Maximum [Member]                                
Class of Stock [Line Items]                                
Purchase price of per share | $ / shares                               $ 82.50
Common Class A [Member] | May 2023 Private Investment in Public Equity Warrants [Member]                                
Class of Stock [Line Items]                                
Purchase and sale of shares               581,394                
Warrants to purchase aggregate shares               581,394                
Purchase price of per share | $ / shares               $ 5.20                
Common Class A [Member] | May 2023 Private Investment in Public Equity Warrants [Member] | Private Placement [Member]                                
Class of Stock [Line Items]                                
Purchase price of per share | $ / shares               $ 1.25                
Common Class A [Member] | 2020 Warrants [Member]                                
Class of Stock [Line Items]                                
Purchase and sale of shares       652,981                        
Common Class A [Member] | Warrants [Member] | C.V. Starr Co Inc [Member]                                
Class of Stock [Line Items]                                
Warrants to purchase aggregate shares     100,000                          
Warrant term     5 years                          
Senior secured loans amount | $     $ 5,000,000.0                          
Original issue discount | $     100,000                          
Payment of debt | $     $ 800,000                          
Floor price | $ / shares     $ 1.50                          
Common Class A [Member] | Warrants [Member] | Resorts World Inc Pte Ltd [Member]                                
Class of Stock [Line Items]                                
Warrants to purchase aggregate shares     500,000                          
Warrant term     5 years                          
Senior secured loans amount | $     $ 27,000,000.0                          
Maturity date     Feb. 15, 2026                          
Payment of debt | $     $ 1,300,000                          
Floor price | $ / shares     $ 1.50                          
Common Class A [Member] | Warrant [Member] | C.V. Starr Co Inc [Member]                                
Class of Stock [Line Items]                                
Warrants to purchase aggregate shares     100,000                          
Warrant term     5 years                          
Maturity date     Feb. 15, 2026                          
Payment of debt | $     $ 800,000                          
Common Class A [Member] | Warrant [Member] | Resorts World Inc Pte Ltd [Member]                                
Class of Stock [Line Items]                                
Original issue discount | $     $ 3,750,000                          
Common Class A [Member] | RWI Bridge Warrants [Member] | C.V. Starr Co Inc [Member]                                
Class of Stock [Line Items]                                
Maturity date     Feb. 15, 2026                          
Common Class A [Member] | Equity Purchase Agreement [Member] | Yorkville [Member]                                
Class of Stock [Line Items]                                
Common stock, par value | $ / shares         $ 0.0001                      
Consideration shares of common stock | $         $ 10,000,000                      
Common Stock [Member] | At the Market Sales Agreement [Member]                                
Class of Stock [Line Items]                                
Aggregate offering price | $                   $ 150,000,000