XML 126 R32.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value Measurement (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Fair Value Measurement (Tables) [Line Items]    
Schedule of Fair Value Contingent Consideration

The estimated fair value of the contingent consideration was determined using the Black-Scholes option-pricing model and were based on the following assumptions:

 

  

May 15,
2024
(acquisition date)

 
Dividend yield   0.0%
Volatility   13.8%
Risk Free Rate   4.3 – 4.4%
Expected life   3.6 – 6 years 
Cost of debt   17.6% – 18.3.%
 
PERCEPTION CAPITAL CORP IV [Member]    
Fair Value Measurement (Tables) [Line Items]    
Schedule of Fair Value Contingent Consideration  

As of December 31, 2023, the estimated fair value of the derivative liability is determined using Level 3 inputs. The key inputs into the present value model for the derivative liability were as follows at each draw on the Blue Capital Note (Note 7):

 

Valuation date  Volatility   Market
warrant
price
   Exercise
price
   Risk free
rate
   Term of
warrant
exercise
 
November 24, 2023   176.0%  $0.0787   $0.10    5.01%   1.75 
December 28, 2023   194.4%  $0.0501   $0.10    4.45%   1.66 
December 15, 2023   190.3%  $0.0746   $0.10    4.60%   1.69 
December 31, 2023   194.8%  $0.0501   $0.10    4.43%   1.65 
Schedule of Assets and Liabilities that are Measured at Fair Value on a Recurring Basis  

The following table presents information about the Company’s derivative assets and liabilities that are measured at fair value on a recurring basis as of December 31, 2024 and 2023 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value.

 

   As of December 31, 2024 
   Level 1   Level 2   Level 3   Total 
Liabilities:                
Public Warrants  $      —   $230,000   $        —   $230,000 
Private Placement Warrants-none       52,650        52,650 
Total  $   $282,650   $   $282,650 

 

   As of December 31, 2023 
   Level 1   Level 2   Level 3   Total 
Liabilities:                
Public Warrants  $
   $576,150   $
   $576,150 
Private Placement Warrants-none   
    586,170    
    586,170 
Total  $
   $1,162,320   $
   $1,169,593 
Schedule of Fair Value of the Derivative Liability   The following table presents the changes in the fair value of the derivative liability:
   Derivative
liability
 
Fair value as of December 31, 2023  $7,273 
Amortization of debt discount   115,024 
Change in fair value   41,609 
Termination due to Cancellation Agreement (Note 7)   (163,906)
Fair value as of December 31, 2024  $ 

The following table presents the changes in the fair value of the derivative liability:

 

   Derivative
liability
 
Fair value as of December 31, 2022  $ 
Insurance of derivative liability   131,456 
Change in fair value   (9,159)
Unamortized debt discount   (131,456)
Amortization of debt discount   16,432 
Fair value as of December 31, 2023  $7,273