XML 57 R39.htm IDEA: XBRL DOCUMENT v3.25.1
Stockholders’ Equity (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Schedule of Authorized, Issued and Outstanding Stock
The number of authorized, issued and outstanding stock, were as follows:
December 31, 2024
Authorized
Shares
Issued Shares
Preferred Stock10,000,000 
Class A Common Stock99,815,625 65,919,127 
Class B Common Stock4,429,688 6,667 
114,245,313 65,925,795 
December 31, 2023
Authorized
Shares
Issued Shares
Preferred Stock10,000,000 — 
Class A Common Stock1,232,292 1,060,833 
Class B Common Stock54,688 6,667 
11,286,980 1,067,500 
Schedule of Stockholders' Equity Note, Warrants or Rights
The number of outstanding warrants to purchase the Company’s Class A Common Stock as of December 31, 2024 were as follows:
Number of WarrantsExercise PriceExpiration Date
Ares Warrants
5,776,657 $1.16August 5, 2027
SPA Warrants
15,238 $1.16Various through November 1, 2031
Junior SPA Warrants5,931,638 $1.16Various through September 30, 2029
2024 Unsecured SPA Warrants10,788,746 $1.39December 31, 2029
Public Warrants2,453 $110,400.00July 21, 2026
Private Warrants12 $110,400.00July 21, 2026
22,514,744
The number of outstanding warrants to purchase the Company’s Class A Common Stock as of December 31, 2023 were as follows:
Number of WarrantsExercise PriceExpiration Date
Ares warrants228,482 $29.33 August 5, 2027
SPA Warrants13,906$29.33 Various through November 28, 2030
Public Warrants2,453$110,400.00 July 21, 2026
Private Warrants12 $110,400.00 July 21, 2026
    244,853 
Schedule of Weighted-Average Assumptions used in the Black-Scholes Option Pricing Model The following table provides the assumptions used in the Black-Scholes option pricing model for equity-classified SPA Portfolio Note warrants granted during the year ended December 31, 2024:
2024
Risk-free interest rate:
3.83% - 4.35%
Expected term (in years):7
Expected volatility:
110% - 115%
Dividend yield:
0%
The weighted-average assumptions used in the Black-Scholes option pricing model for awards granted during the year ended December 31, 2023 are as follows:
2023
Risk-free interest rate:3.53 %
Expected term (in years):8.71
Expected volatility:89.62 %
Dividend yield:%