XML 148 R31.htm IDEA: XBRL DOCUMENT
v3.25.2

Fair Value Measurement (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025 | Dec. 31, 2024
Fair Value Measurement [Abstract] |  |
Schedule of Black-Scholes Option Pricing Model for Liability-Classified Stock Purchase Warrants | The assumptions used for the Black-Scholes option pricing model for liability-classified stock purchase warrants are as follows:
June 2024 Warrants |  | March 31, 2025 |  |  | November 2024 Modification |
Expected term (years) |  |  | 4.2 years |  |  |  | 4.6 years |
Risk-free interest rate |  |  | 3.9 | % |  |  | 4.4 | %
Expected volatility |  |  | 113.8 | % |  |  | 113.8 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
November 2024 Warrants |  | March 31, 2025 |  |  | November 2024 Issuance |
Expected term (years) |  |  | 4.6 years |  |  |  | 5.0 years |
Risk-free interest rate |  |  | 3.9 | % |  |  | 4.2 | %
Expected volatility |  |  | 113.8 | % |  |  | 113.8 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
Pre-funded Warrants |  | March 31, 2025 |  |  | December 2024 Issuance |
Expected term (years) |  |  | 4.7 years |  |  |  | 5.0 years |
Risk-free interest rate |  |  | 3.9 | % |  |  | 4.3 | %
Expected volatility |  |  | 113.8 | % |  |  | 113.8 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
The assumptions used for the Monte Carlo simulation model for liability-classified stock purchase warrants and the embedded derivative liability issued in connection with a convertible note are as follows:
December 2024 Warrants |  | March 31, 2025 |  |  | December 2024 Issuance |
Expected term (years) |  |  | 4.7 years |  |  |  | 5.0 years |
Risk-free interest rate |  |  | 3.9 | % |  |  | 4.3 | %
Expected volatility |  |  | 113.8 | % |  |  | 113.8 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
Probability of a fundamental event |  |  | 10.0 | % |  |  | 10.0 | %
Embedded Derivative Liability |  | March 31, 2025 |  |  | December 2024 Issuance |
Expected term (years) |  |  | 0.7 years |  |  |  | 1.0 years |
Risk-free interest rate |  |  | 4.2 | % |  |  | 4.3 | %
Expected volatility |  |  | 160.8 | % |  |  | 157.5 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
Conversion discount |  |  | 10.0 | % |  |  | 10.0 | %
Interest rate |  |  | 10.0 | % |  |  | 10.0 | %
Redemption premium |  | $ | 50,000 |  |  | $ | 50,000 |
| The assumptions used for the Black-Scholes option pricing model for liability-classified stock purchase warrants are as follows:
June 2024 Warrants |  | December 31, 2024 |  |  | November 2024 Modification |
Expected term (years) |  |  | 4.4 years |  |  |  | 4.6 years |
Risk-free interest rate |  |  | 4.4 | % |  |  | 4.4 | %
Expected volatility |  |  | 114.2 | % |  |  | 113.8 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
November 2024 Warrants |  | December 31, 2024 |  |  | November 2024 Issuance |
Expected term (years) |  |  | 4.9 years |  |  |  | 5.0 years |
Risk-free interest rate |  |  | 4.2 | % |  |  | 4.2 | %
Expected volatility |  |  | 114.2 | % |  |  | 113.8 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
Pre-funded Warrants |  | December 31, 2024 |  |  | December 2024 Issuance |
Expected term (years) |  |  | 5.0 years |  |  |  | 5.0 years |
Risk-free interest rate |  |  | 4.3 | % |  |  | 4.3 | %
Expected volatility |  |  | 114.2 | % |  |  | 113.8 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
December 2024 Warrants |  | December 31, 2024 |  |  | December 2024 Issuance |
Expected term (years) |  |  | 5.0 years |  |  |  | 5.0 years |
Risk-free interest rate |  |  | 4.3 | % |  |  | 4.3 | %
Expected volatility |  |  | 114.2 | % |  |  | 113.8 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
Probability of a fundamental event |  |  | 10.0 | % |  |  | 10.0 | %
Embedded Derivative Liability |  | December 31, 2024 |  |  | December 2024 Issuance |
Expected term (years) |  |  | 0.9 years |  |  |  | 1.0 years |
Risk-free interest rate |  |  | 4.2 | % |  |  | 4.3 | %
Expected volatility |  |  | 156.2 | % |  |  | 157.5 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
Conversion discount |  |  | 10.0 | % |  |  | 10.0 | %
Interest rate |  |  | 10.0 | % |  |  | 10.0 | %
Redemption premium |  | $ | 50,000 |  |  | $ | 50,000 |
Schedule of Company’s Assets and Liabilities Measured and Recorded at Fair Value on a Recurring Basis | The following table sets forth by level, within the fair value hierarchy, the Company’s assets and liabilities measured and recorded at fair value on a recurring basis as of March 31, 2025:
|  | Quoted Price in Active Markets |  |  | Significant Other Observable Inputs |  |  | Significant Unobservable Inputs |  |  | Balance at March 31, |
|  | (Level 1) |  |  | (Level 2) |  |  | (Level 3) |  |  | 2025 |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |
June 2024 Warrant |  |  | — |  |  |  | — |  |  |  | 1,648,465 |  |  |  | 1,648,465 |
November 2024 Warrant |  |  | — |  |  |  | — |  |  |  | 3,850,947 |  |  |  | 3,850,947 |
Pre-funded warrant liabilities |  |  | — |  |  |  | — |  |  |  | 16,091,019 |  |  |  | 16,091,019 |
Private Placement Warrants |  |  | — |  |  |  | — |  |  |  | 35,845,993 |  |  |  | 35,845,993 |
Embedded derivative liability |  |  | — |  |  |  | — |  |  |  | 280,340 |  |  |  | 280,340 |
Total liabilities |  | $ | — |  |  | $ | — |  |  | $ | 57,716,764 |  |  | $ | 57,716,764 |
| The following table sets forth by level, within the fair value hierarchy, the Company’s assets and liabilities measured and recorded at fair value on a recurring basis as of December 31, 2024:
|  | Quoted Price in Active Markets |  |  | Significant Other Observable Inputs |  |  | Significant Unobservable Inputs |  |  | Balance at December 31, |
|  | (Level 1) |  |  | (Level 2) |  |  | (Level 3) |  |  | 2024 |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |
June 2024 Warrant |  |  | — |  |  |  | — |  |  |  | 5,333,794 |  |  |  | 5,333,794 |
November 2024 Warrant |  |  | — |  |  |  | — |  |  |  | 12,467,515 |  |  |  | 12,467,515 |
Pre-funded warrant liabilities |  |  | — |  |  |  | — |  |  |  | 52,682,426 |  |  |  | 52,682,426 |
Private Placement Warrants |  |  | — |  |  |  | — |  |  |  | 94,286,790 |  |  |  | 94,286,790 |
Embedded derivative liability |  |  | — |  |  |  | — |  |  |  | 847,753 |  |  |  | 847,753 |
Total liabilities |  | $ | — |  |  | $ | — |  |  | $ | 165,618,278 |  |  | $ | 165,618,278 |
Schedule of Warrants Measured at Fair Value Using Level 3 Inputs | The following table provides a reconciliation of the warrants measured at fair value using Level 3 inputs:
|  | Embedded Derivative Liability |  |  | June 2024 Warrant |  |  | November 2024 Warrant |  |  | Pre-funded Warrant |  |  | Common Stock Warrant |
Balance at January 1, 2025 |  | $ | 847,753 |  |  | $ | 5,333,794 |  |  | $ | 12,467,515 |  |  | $ | 52,682,426 |  |  | $ | 94,286,790 |
Subtractions |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (3,055,814 | ) |  |  | - |
Change in fair value |  |  | (567,413 | ) |  |  | (3,685,329 | ) |  |  | (8,616,568 | ) |  |  | (33,535,593 | ) |  |  | (58,440,797 | )
Ending balance, March 31, 2025 |  | $ | 280,340 |  |  | $ | 1,648,465 |  |  | $ | 3,850,947 |  |  | $ | 16,091,019 |  |  | $ | 35,845,993 |
| The following table provides a reconciliation of the warrants measured at fair value using Level 3 inputs:
|  | Embedded Derivative Liability |  |  | June 2024 Warrant |  |  | November 2024 Warrant |  |  | Pre-funded Warrant |  |  | Common Stock Warrant |
Balance at October 1, 2024 |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |
Additions |  |  | 222,865 |  |  |  | 283,293 |  |  |  | 663,408 |  |  |  | 5,085,682 |  |  |  | 18,153,362 |
Change in fair value |  |  | 624,888 |  |  |  | 5,050,501 |  |  |  | 11,804,107 |  |  |  | 47,596,744 |  |  |  | 76,133,428 |
Ending balance, December 31, 2024 |  | $ | 847,753 |  |  | $ | 5,333,794 |  |  | $ | 12,467,515 |  |  | $ | 52,682,426 |  |  | $ | 94,286,790 |

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

X
- Definition Tabular disclosure of derivative liabilities at fair value. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4E -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4E Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4A -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4A Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4B -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4B + Details
Name: | us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration