XML 159 R42.htm IDEA: XBRL DOCUMENT v3.25.2
Note Payable (Details)
 3 Months Ended 12 Months Ended
Oct. 25, 2027
USD ($)
Mar. 31, 2025
USD ($)
$ / shares
shares
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
Oct. 25, 2024
$ / shares
Mar. 29, 2023
May 25, 2022
Bitcoin
Notes Payable [Line Items]                
Warrants excercise price (in Dollars per share) | $ / shares   $ 1.5   $ 1.5        
Principal balance (in Dollars)   $ 9,117,000   $ 9,117,000        
Subscribed value per share (in Dollars per share) | $ / shares   $ 0.4   $ 1.1        
Issuance of common stock (in Shares) | shares   8,287,984   8,287,984        
Fair market value (in Dollars per share) | $ / shares   $ 0.612   $ 0.612        
Aggregate value of common stock (in Dollars)   $ 5,072,000   $ 5,072,000        
Monthly principal interest payment percentage       100.00%        
Borrowing rate (in Dollars)       $ 100,000        
Percentage of net monthly mining revenue       75.00%        
Revenue mining rate       100.00%        
Coverage ratio rate       110.00%        
Coverage ratio decreases       110.00%        
Conversion amount (in Dollars)       $ 125,000,000        
Common stock conversion price (in Dollars)       $ 150,000,000        
One-time-payment       173.17        
Fair value (in Dollars)       $ 4,856,000        
Closing fee (in Dollars)       104,000        
Total fair value (in Dollars)       888,000        
Troubled debt restructuring amount (in Dollars)       5,638,000        
Gain on debt restructuring (in Dollars)       6,248,000        
Interest expense (in Dollars)   $ 287,000 $ 914,000 $ 758,000      
Forecast [Member]                
Notes Payable [Line Items]                
One-time payment amount (in Dollars) $ 1              
Pre Funded Warrants [Member]                
Notes Payable [Line Items]                
Warrants excercise price (in Dollars per share) | $ / shares   $ 0.01   $ 0.01   $ 1.5    
Fair market value (in Dollars per share) | $ / shares   $ 0.612   $ 0.612        
Aggregate value of common stock (in Dollars)   $ 2,160,000   $ 2,160,000        
Warrants to purchase shares of common stock (in Shares) | shares   3,530,198   3,530,198        
Warrants are exercisable term   10 years   10 years        
Warrant [Member]                
Notes Payable [Line Items]                
Warrants excercise price (in Dollars per share) | $ / shares   $ 1.5   $ 1.5        
Issuance of common stock (in Shares) | shares   2,000,000            
Warrants to purchase shares of common stock (in Shares) | shares       2,000,000        
Warrants measurement input   115.0            
Estimated Life [Member]                
Notes Payable [Line Items]                
Warrants measurement input       5        
Volatility [Member]                
Notes Payable [Line Items]                
Warrants measurement input       115        
Fair Value of Common Stock [Member]                
Notes Payable [Line Items]                
Warrants measurement input       0.612        
Measurement Input, Expected Dividend Rate [Member]                
Notes Payable [Line Items]                
Warrants measurement input              
Common Stock [Member]                
Notes Payable [Line Items]                
Subscribed value per share (in Dollars per share) | $ / shares   $ 1.1            
Conversion price (in Dollars per share) | $ / shares   $ 1.5   $ 1.5        
Lender and Affiliates [Member]                
Notes Payable [Line Items]                
Affiliates own shares of common stock   19.99%   19.99%        
New Loan Agreement [Member]                
Notes Payable [Line Items]                
Note payable (in Dollars)   $ 5,000,000   $ 5,000,000        
Annual interest rate   4.25%   4.25%        
Lender and Affiliates [Member]                
Notes Payable [Line Items]                
Outstanding principal price (in Dollars per share) | $ / shares   $ 1.1   $ 1.1        
BTC Note [Member]                
Notes Payable [Line Items]                
Annual interest rate             6.00%  
Bitcoin [Member]                
Notes Payable [Line Items]                
Aggregate principal amount payment (in Dollars)       $ 38.6363638        
Interest expense (in Dollars)         758,000      
Note Payable [Member]                
Notes Payable [Line Items]                
Aggregate principal amount payment (in Dollars)       $ 4,856,000      
Note Payable [Member] | Bitcoin [Member]                
Notes Payable [Line Items]                
Number of bitcoin held       38.6363638        
Gryphon Opco I LLC [Member] | BTC Note [Member]                
Notes Payable [Line Items]                
Annual interest rate               5.00%
Number of bitcoin held | Bitcoin               933.333333
Minimum [Member]                
Notes Payable [Line Items]                
Principal balance       636.81        
Minimum [Member] | Measurement Input, Risk Free Interest Rate [Member]                
Notes Payable [Line Items]                
Warrants measurement input       4.07        
Minimum [Member] | Investment, Identifier [Axis]: Bitcoin [Member]                
Notes Payable [Line Items]                
Revenue mining rate       5.00%        
Maximum [Member]                
Notes Payable [Line Items]                
Principal balance       463.64        
Maximum [Member] | Measurement Input, Risk Free Interest Rate [Member]                
Notes Payable [Line Items]                
Warrants measurement input       4.72        
Maximum [Member] | Investment, Identifier [Axis]: Bitcoin [Member]                
Notes Payable [Line Items]                
Revenue mining rate       6.00%        
SG&A [Member]                
Notes Payable [Line Items]                
Borrowing rate (in Dollars)       $ 750,000