XML 57 R46.htm IDEA: XBRL DOCUMENT v3.24.4
Schedule of Warrants (Details) - $ / shares
9 Months Ended
Sep. 30, 2024
Mar. 19, 2023
Number of Shares Issuable 13,935,001  
Second Street Capital LLC One [Member]    
Lender name [1],[2] Second Street Capital  
Issuance Date [1],[2] 2023-02  
Number of Shares Issuable [1],[2] 426,427  
Exercise price [1],[2] $ 8.06  
Expiration [1],[2] Mar. 08, 2026  
Second Street Capital LLC Two [Member]    
Lender name [2] Second Street Capital  
Issuance Date [2] 2023-02  
Number of Shares Issuable [2] 85,285  
Exercise price [2] $ 8.06  
Expiration [2] Apr. 22, 2026  
Classification [2] Equity-classified  
Second Street Capital LLC Three [Member]    
Lender name [2] Second Street Capital  
Issuance Date [2] 2023-02  
Number of Shares Issuable [2] 102,342  
Exercise price [2] $ 7.47  
Expiration [2] Sep. 30, 2026  
Classification [2] Equity-classified  
Second Street Capital LLC Four [Member]    
Lender name [2] Second Street Capital  
Issuance Date [2] 2023-02  
Number of Shares Issuable [2] 75,000  
Exercise price [2] $ 10.34  
Expiration [2] Feb. 15, 2028  
Classification [2] Equity-classified  
Second Street Capital LLC Five [Member]    
Lender name Second Street Capital  
Issuance Date 2023-03  
Number of Shares Issuable 200,000  
Exercise price $ 10.34  
Expiration Mar. 29, 2028  
Classification Equity-classified  
Second Street Capital LLC Six [Member]    
Lender name Second Street Capital  
Issuance Date 2023-03  
Number of Shares Issuable 150,000  
Exercise price $ 11.50  
Expiration Mar. 31, 2028  
Classification Equity-classified  
McKra Investments [Member]    
Lender name McKra Investments warrant  
Issuance Date 2023-03  
Number of Shares Issuable 200,000  
Exercise price $ 10.34  
Expiration Mar. 28, 2028  
Classification Equity-classified  
Special Forces F9 Warrant [Member]    
Lender name Special Forces F9 warrant  
Issuance Date 2023-03  
Number of Shares Issuable 150,000  
Exercise price $ 11.50 $ 11.50
Expiration Mar. 07, 2028  
Classification Equity-classified  
Public Warrant [Member]    
Lender name Public Warrants  
Number of Shares Issuable [3] 5,250,000  
Exercise price [3] $ 11.50  
Expiration [3] Feb. 14, 2028  
Classification [3] Equity-classified  
Private Warrant [Member]    
Lender name Private Warrants  
Number of Shares Issuable [3] 5,411,000  
Exercise price [3] $ 11.50  
Expiration [3] Feb. 14, 2028  
Classification [3] Equity-classified  
Spa Warrant A [Member]    
Lender name [4] SPA Warrant A  
Number of Shares Issuable [4] 552,141  
Exercise price [4] $ 1.50  
Expiration [4] May 25, 2028  
SPA Warrant [Member]    
Issuance Date [4] 2024-07  
Spa Warran B [Member]    
Classification [4] Liability-classified  
Spa Warrant B [Member]    
Lender name [4] SPA Warrant B  
Number of Shares Issuable [4] 1,332,806  
Exercise price [4] $ 5.00  
Expiration [4] May 25, 2028  
Spa Warran A [Member]    
Classification [4] Liability-classified  
[1] The Legacy Ocean warrant issued in February 2022 was issued with the right to put the warrant in exchange for a payment of $250,000. At the time of issuance, these warrants were recorded as a liability and as Second Street Capital had the intention to exercise the put option in the near-term, the Company determined that recording the liability at its fair value of $250,000 was appropriate.
[2] Upon Closing, and as discussed in Note 3, Business Combination and Backstop Agreement, Second Street Capital’s warrants issued from Legacy Ocean in 2022 were terminated in exchange for the Converted Ocean Warrants.
[3] For further detail on the Public Warrants and Private Warrants, refer to the “Public and Private Warrants” discussion below.
[4] For further detail on the SPA Warrant, refer to Note 7, Senior Secured Convertible Notes.