XML 84 R73.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Carrying Amounts and Fair Values of Financial Instruments (Details) - USD ($)
Mar. 31, 2025
Dec. 31, 2024
Liabilities    
Deferred consideration $ 3,177,343 $ 3,338,343
Fair Value, Inputs, Level 1 [Member]    
Assets    
Cash and cash equivalents 931,397 2,324,647
Loans
Liabilities    
Deferred consideration 3,016,343 3,016,343
Senior Secured Promissory note
Public warrants 7,045 246,447
Private placement warrants
PIPE Warrants
Abaca Warrants
Third anniversary payment consideration
Forward purchase derivative
Forward purchase receivables  
Fair Value, Inputs, Level 2 [Member]    
Assets    
Cash and cash equivalents
Loans
Liabilities    
Deferred consideration
Senior Secured Promissory note
Public warrants
Private placement warrants
PIPE Warrants
Abaca Warrants
Third anniversary payment consideration
Forward purchase derivative
Forward purchase receivables   4,584,221
Fair Value, Inputs, Level 3 [Member]    
Assets    
Cash and cash equivalents
Loans 359,505 359,505
Liabilities    
Deferred consideration
Senior Secured Promissory note 10,221,652 10,221,652
Public warrants
Private placement warrants 522 9,632
PIPE Warrants 7,594 79,512
Abaca Warrants 229,248 1,024,900
Third anniversary payment consideration 161,000 322,000
Forward purchase derivative 7,309,580 7,309,580
Forward purchase receivables  
Reported Value Measurement [Member]    
Assets    
Cash and cash equivalents 931,397 2,324,647
Loans 357,310 360,552
Liabilities    
Deferred consideration 3,016,343 3,016,343
Senior Secured Promissory note 10,748,408 11,004,173
Public warrants 7,045 246,447
Private placement warrants 522 9,632
PIPE Warrants 7,594 79,512
Abaca Warrants 229,248 1,024,900
Third anniversary payment consideration 161,000 322,000
Forward purchase derivative 7,309,580 7,309,580
Forward purchase receivables   4,584,221
Estimate of Fair Value Measurement [Member]    
Assets    
Cash and cash equivalents 931,397 2,324,647
Loans 359,505 359,505
Liabilities    
Deferred consideration 3,016,343 3,016,343
Senior Secured Promissory note 10,221,652 10,221,652
Public warrants 7,045 246,447
Private placement warrants 522 9,632
PIPE Warrants 7,594 79,512
Abaca Warrants 229,248 1,024,900
Third anniversary payment consideration 161,000 322,000
Forward purchase derivative $ 709,580 7,309,580
Forward purchase receivables   $ 4,584,221