XML 44 R27.htm IDEA: XBRL DOCUMENT
v3.25.1

Warrants | 12 Months Ended
--- | ---
Dec. 31, 2024
Warrants |
Warrants | Note 16: Warrants The following table summarizes the activity in the Company’s outstanding warrants during the years ended December 31, 2024 and December 31, 2023:
Schedule of warrant activity |  |  |  |  |  |  |  |  |  |  |  |
|  | Warrants Outstanding Number of Shares |  |  | Weighted Average Remaining Contractual Life |  |  | Weighted Average Exercise Price Per Share |
Balance at December 31, 2022 |  |  | 4,433,593 |  |  |  | 3.37 |  |  | $ | 22.50 |
Granted |  |  | 4,784,909 |  |  |  | – |  |  | $ | 2.50 |
Exercised |  |  | (2,311,550 | ) |  |  | – |  |  | $ | 23.70 |
Expired |  |  | (4,000 | ) |  |  | – |  |  | $ | – |
Forfeitures |  |  | (50,000 | ) |  |  | – |  |  | $ | – |
Balance at December 31, 2023 |  |  | 6,852,952 |  |  |  | 4.16 |  |  | $ | 8.19 |
Granted |  |  | 21,067,103 |  |  |  | 0.39 |  |  | $ | 0.48 |
Exercised |  |  | (2,057,736 | ) |  |  | – |  |  | $ | 0.001 |
Expired |  |  | (27,567 | ) |  |  | – |  |  | $ | – |
Forfeitures |  |  | – |  |  |  | – |  |  | $ | – |
Balance at December 31, 2024 |  |  | 25,834,752 |  |  |  | 1.16 |  |  | $ | 2.18 |
Exercisable December 31, 2024 |  |  | 25,834,752 |  |  |  | 1.16 |  |  | $ | 2.18 |
Registered Direct Offering (April 2024) On April 23, 2024 the Company issued pre-funded warrants to purchase up to 100,000 shares of Common Stock to an institutional investor at $0.99 per Pre-funded Warrant. Additionally, in connection with the April 2024 Offering, the exercise price of certain warrants to purchase 4,784,909 shares of common stock, previously issued by the Company in June 2023, was reduced from $2.50 per share to $1.00 per share pursuant to anti-dilution provisions contained in such warrants. The reduction in exercise price reduced the Weighted-Average Exercise Price per Share from $8.19 before the reprice to $7.14 after the reprice. Since the Warrants are classified as equity, they are not remeasured after initial recognition, in accordance with ASC 815, as outlined in the “Warrants Exchange” section below. December 2024 Offering On December 18, 2024, we closed an offering (the “December 2024 Offering”) for aggregate gross proceeds of approximately $4,496,480 from one institutional investor and issued to such investor 4,375,000 shares of common stock, pre-funded common stock purchase warrants to purchase up to 3,519,736 shares of common stock, Series A common stock purchase warrants to purchase up to 7,894,736 shares of common stock, and Series B common stock purchase warrants to purchase up to 7,894,736 shares of common stock. Each share of common stock and each pre-funded warrant was issued together with one Series A warrant and one Series B warrant as part of an integrated offering. The purchase price per share of common stock, together with accompanying Series A and Series B warrants, was $0.57, while the purchase price per pre-funded warrant was $0.569. We incurred a placement agent fee of approximately $389,754 and issued warrants to purchase 1,657,895 shares of common stock to the placement agent with an exercise price of $0.71 per share. Following an analysis under applicable accounting guidance, we determined that the pre-funded warrants and placement agent warrants met the criteria for equity classification, while the Series A and Series B warrants required classification as liabilities due to settlement provisions requiring shareholder approval. The liability-classified warrants will be subsequently measured at fair value, with changes recognized in earnings. In accordance with applicable accounting standards, we allocated the total proceeds among the instruments issued, recognizing the warrants as a liability at their full fair value. As a result of this allocation, we recorded a non-cash loss of $1.0 million. Executing the transaction was driven by several strategic considerations. The capital injection strengthened our liquidity position, supporting project development and ongoing operations. Additionally, while the warrants resulted in a non-cash accounting loss due to their fair value measurement, they did not impact our cash flows. Furthermore, our management believes, that the offering was beneficial from a market visibility perspective Additionally, in connection with the December 2024 Offering, the exercise price of certain warrants to purchase 4,784,909 shares of common stock, previously issued by us in June 2023, was reduced from $1.00 per share to $0.57 per shares pursuant to anti-dilution provisions contained in such warrants. The reduction in exercise price reduced the Weighted-Average Exercise Price per Share from $7.14 before the reprice to $6.85 after the reprice. Since the Warrants are classified as equity, they are not remeasured after initial recognition, in accordance with ASC 815, as outlined in the “Warrants Exchange” section below. The fair value of the outstanding Series A derivative warrants at issuance date was determined by using the BSM option pricing model based on the following assumptions: Schedule of assumptions
|  | December 18, 2024 |
Market Price |  | $ | 0.59 |
Exercise Price |  | $ | 0.57 |
Dividend Yield |  |  | –% |
Volatility |  |  | 83% |
Risk-free Interest Rate |  |  | 4.11% |
Expected Life of Warrants |  |  | 5.00 |
The fair value of the outstanding Series B derivative warrants at issuance date determined by using the BSM option pricing model based on the following assumptions: Schedule of assumptions
|  | December 18, 2024 |
Market Price |  | $ | 0.59 |
Exercise Price |  | $ | 0.57 |
Dividend Yield |  |  | –% |
Volatility |  |  | 102% |
Risk-free Interest Rate |  |  | 4.11% |
Expected Life of Warrants |  |  | 1.5 |
The fair value of the outstanding Series A derivative warrants was determined by using the BSM option pricing model based on the following assumptions as of December 31, 2024: Schedule of assumptions
|  | December 31, 2024 |
Market Price |  | $ | 0.59 |
Exercise Price |  | $ | 0.57 |
Dividend Yield |  |  | –% |
Volatility |  |  | 102% |
Risk-free Interest Rate |  |  | 3.98% |
Expected Life of Warrants |  |  | 5.00 |
The fair value of the outstanding Series B derivative warrants was determined by using the BSM option pricing model based on the following assumptions as of December 31, 2024: Schedule of assumptions
|  | December 31, 2024 |
Market Price |  | $ | 0.59 |
Exercise Price |  | $ | 0.57 |
Dividend Yield |  |  | –% |
Volatility |  |  | 83% |
Risk-free Interest Rate |  |  | 3.98% |
Expected Life of Warrants |  |  | 1.50 |
On December 26, 2024, 2,057,736 of the pre-funded warrants were exercised at a price of $0.001 per share, which represented par value, resulting in total proceeds of $2,058. The issuance was completed in accordance with the terms of the warrant agreements, and the shares issued are fully paid and non-assessable. As of December 31, 2024, 89,286 derivative warrants classified as a liability as issued with convertible notes in 2020 to purchase shares of the Company’s common stock remained outstanding and are revalued each reporting period. As of December 31, 2024, the warrants were revalued at approximately nil, resulting in a decrease of $0.1 million in liability as compared to December 31, 2023. The change in value was recorded as a Gain on Revaluation of Warrants within Other Income (Expense), net on the consolidated statements of operations and within the Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities on the consolidated statements of cash flows. The fair value of the outstanding derivative warrants was determined by using the BSM option pricing model based on the following assumptions as of December 31, 2024:
Schedule of assumptions |  |  |  |
|  | December 31, 2024 |
Market Price |  | $ | 0.59 |
Exercise Price |  | $ | 2.10 |
Dividend Yield |  |  | –% |
Volatility |  |  | 66% |
Risk-free Interest Rate |  |  | 4.16% |
Expected Life of Warrants |  |  | 0.2 years |
Warrant Exchange On June 26, 2023, the Company entered into warrant exercise inducement offer letters (the “Letter Agreements”) with certain holders of the warrants issued by the Company in January 2021 that had an exercise price of $23.70 per share and were exercisable for an aggregate of 2,311,550 shares of the Company’s common stock (the “2021 Warrants”). Pursuant to the Letter Agreements, the exercising holders and the Company agreed that, subject to any applicable beneficial ownership limitations, the holders would exercise all of their 2021 Warrants for shares of the Company’s common stock at a reduced exercise price of $2.50 per share of common stock in exchange for the issuance of new unregistered warrants (the “Exchange Warrants”) to purchase up to an aggregate of 4,623,100 shares of common stock, equal to 200% of the number of common stock underlying the 2021 Warrants. The Exchange Warrants had an exercise price of $2.50 per share and a term of exercise of five years from November 1, 2023. The Company received approximately $5.8 million in gross proceeds recorded as an increase to Additional Paid-in Capital. The Special Equities Group, a division of Dawson James Securities, Inc. (“SEG”), acted as warrant solicitation agent and received a cash fee of $0.4 million, equal to 7.0% of the total gross proceeds, and warrants with a value of $0.4 million on the issuance date to purchase up to 161,809 of the Company’s common stock at $2.50 per share (the “SEG Warrants”). In addition, through issuance of the Company’s common stock, the Company paid lawyer fees of $0.1 million for costs directly attributable to the warrant re-pricing and exchange. The total issuance costs of $0.5 million were netted against the proceeds received and recorded as a reduction to Additional Paid-in Capital on the Company’s consolidated balance sheet. As the 2021 Warrants were repriced prior to exercising, the Company utilized ASC 815 to account for the modification. The Company calculated the fair value of the 2021 Warrants exercised immediately before the repricing using the BSM option pricing model. The calculation used the original exercise price of $23.70 per share and the BSM assumptions as of June 26, 2023 to calculate the fair value immediately before the repricing and calculated the fair value of the 2021 Warrants exercised utilizing the modified exercise price of $2.50 per share and the same BSM assumptions as of June 26, 2023. The resulting increase in fair value of $3.5 million, was considered a deemed dividend and reflected within Additional Paid-in Capital on the consolidated balance sheet as of December 31, 2023. The fair value of the aggregate total of 4,784,909 Exchange Warrants and the SEG Warrants (collectively, the “Warrants”) on the issuance date of June 26, 2023 was determined to be $13.1 million, or $2.74 per share, as calculated using the BSM option pricing model. The fair value of the Exchange Warrants of $12.7 million was recorded as a Warrant Expense within Other Income (Expense), net on the consolidated statement of operations in the year ended December 31, 2023. The fair value of the SEG Warrants of $0.4 million was recorded as a reduction to Additional Paid-in Capital on the consolidated balance sheet as of December 31, 2023. The Company held a special meeting of stockholders on November 1, 2023, at which, among other things, the stockholders approved an increase in the number of authorized shares of common stock. Consequently, the Company had a sufficient number of authorized and unissued shares required to settle all outstanding equity instruments, including the Warrants. Per ASC 815, as a result of events during the period, the classification of an instrument shall be reclassified as of the date of the event that caused the reclassification by revaluing the instrument immediately prior to reclassification and any gains or losses should be recognized. The fair value of the Warrants was determined to be $3.0 million, using the BSM option pricing model based on the following assumptions on October 31, 2023:
Schedule of assumptions |  |  |  |
|  | October 31, 2023 |
Market Price |  | $ | 0.99 |
Exercise Price |  | $ | 2.50 |
Dividend Yield |  |  | –% |
Volatility |  |  | 98% |
Risk-free interest rate |  |  | 4.82% |
Expected Life of Warrants |  |  | 5.0 years |
The decrease in value of $1.4 million was recorded as a Gain on Revaluation of Warrant within Other Income (Expense), net on the consolidated statement of operations and a decrease in liability in the year ended December 31, 2023. The remaining liability of $3.0 million was then reclassified from Warrant Liability to Additional Paid-in-Capital within stockholders’ equity on the consolidated balance sheet.

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

X
- References No definition available. + Details
Name: | TOON_WarrantsTextBlock
Namespace Prefix: | TOON_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration