XML 60 R35.htm IDEA: XBRL DOCUMENT
v3.25.1

NET LOSS PER SHARE (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Earnings Per Share [Abstract] |
SCHEDULE OF RECONCILIATION OF NET LOSS | The below table is a reconciliation of net loss to net loss attributable to common stockholders. SCHEDULE OF RECONCILIATION OF NET LOSS
|  | 2024 |  |  | 2023 |
|  | Year ended |
|  | December 31, |
|  | 2024 |  |  | 2023 |
Net loss |  | $ | (13,727,380 | ) |  | $ | (60,477,680 | )
Series A cumulative preferred stock dividend |  |  | (76,712 | ) |  |  | — |
Series B stock repurchase |  |  | 3,613,000 |  |  |  | — |
Stock repurchase |  |  | 3,613,000 |  |  |  | — |
Series C cumulative preferred stock dividend |  |  | (82,603 | ) |  |  | — |
Cumulative preferred stock dividend |  |  | (82,603 | ) |  |  | — |
Net loss attributable to common stockholders |  | $ | (10,273,695 | ) |  | $ | (60,477,680 | )
SCHEDULE OF ANTI-DILUTIVE NET LOSS PER SHARE | SCHEDULE OF ANTI-DILUTIVE NET LOSS PER SHARE
|  | 2024 |  |  | 2023 |
|  | December 31, |
|  | 2024 |  |  | 2023 |
Outstanding RSUs (a) |  |  | 8,623,225 |  |  |  | 10,900,128 |
Restricted Stock |  |  | 19,348,954 |  |  |  | — |
Warrants |  |  | 17,974,978 |  |  |  | — |
Convertible promissory notes (b) |  |  | — |  |  |  | 891,298 |
Earnout Shares |  |  | 24,500,000 |  |  |  | — |
Total |  |  | 70,447,157 |  |  |  | 11,791,426 |
(a) | As of December 31, 2024 there were an additional 1,373,221 RSUs that had vested but had not been legally settled into common stock and therefore were included in the basic net income per share. See Note 11 for additional information.
(b) | The numbers of shares were determined based on the conversion upon maturity provisions in the convertible promissory note agreements, dividing the conversion amount (principal plus accrued interest) by three times the estimated fair value of the Company’s common stock derived from the Company’s most recently completed convertible promissory notes valuation as of the balance sheet date.

X
- References No definition available. + Details
Name: | us-gaap_EarningsPerShareAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the effect of income (loss) on basic earnings per share. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-3 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 55 -Paragraph 52 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-52 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicByCommonClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration