XML 43 R28.htm IDEA: XBRL DOCUMENT
v3.26.1

Warrants | 12 Months Ended
--- | ---
Dec. 31, 2025
Warrants |
Warrants | Note 16: Warrants The following table summarizes the activity in the Company’s outstanding warrants during the years ended December 31, 2025 and December 31, 2024:
Schedule of warrant activity |  |  |  |  |  |  |  |  |  |  |  |
|  | Warrants Outstanding Number of Shares |  |  | Weighted Average Remaining Contractual Life |  |  | Weighted Average Exercise Price Per Share |
Balance at December 31, 2023 |  |  | 6,852,952 |  |  |  | 4.16 |  |  | $ | 8.19 |
Granted |  |  | 21,067,103 |  |  |  | 0.39 |  |  |  | 0.48 |
Exercised |  |  | (2,157,736 | ) |  |  | – |  |  |  | 0.001 |
Expired |  |  | (27,567 | ) |  |  | – |  |  |  | – |
Forfeitures |  |  | – |  |  |  | – |  |  |  | – |
Balance at December 31, 2024 |  |  | 25,734,752 |  |  |  | 1.16 |  |  |  | 2.19 |
Granted |  |  | 17,499,311 |  |  |  | 3.21 |  |  |  | 0.45 |
Exercised |  |  | (1,462,000 | ) |  |  | – |  |  |  | 0.001 |
Expired |  |  | (149,559 | ) |  |  | – |  |  |  | – |
Forfeitures |  |  | – |  |  |  | – |  |  |  | – |
Balance at December 31, 2025 |  |  | 41,622,504 |  |  |  | 2.86 |  |  | $ | 1.52 |
Exercisable December 31, 2025 |  |  | 41,622,504 |  |  |  | 2.86 |  |  | $ | 1.52 |
The outstanding warrant balance as of December 31, 2024, as previously erroneously reported in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, included 100,000 warrants that had been exercised in April 2024. This exercised amount was identified in the Q1 2025 review and the prior period balance has been corrected accordingly. The correction was not material to the financial statements, did not result in any adjusting entry, and had no impact on the Company’s results of operations or financial position. On March 5, 2025, 1,462,000 pre-funded warrants were exercised at a price of $0.001 per share, which represented par value, resulting in total proceeds of $1,462. The issuance was completed in accordance with the terms of the warrant agreements, and the shares issued are fully paid and non-assessable. On March 13, 2025, 89,286 derivative warrants classified as a liability as issued with convertible notes in 2020 to purchase shares of the Company’s common stock expired and were no longer outstanding as of December 31, 2025. In addition, 60,273 warrants previously classified as equity expired during the year ended December 31, 2025. On May 14, 2025, the Company’s shareholders approved the exercise of the Series A warrants and Series B warrants under all settlement scenarios, thereby satisfying the conditions for equity classification. These warrants were issued in connection with the Company’s December 2024 offering, presented in a later section of this Note. Based on this approval, the Company reevaluated the classification of the warrants under ASC 815-40 and determined that equity classification is appropriate. The warrants were remeasured to fair value immediately before the reclassification. As of May 13, 2025, the warrants were revalued at approximately $5.7 million, resulting in a recognition of a $0.7 million decrease in the liability. 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. Subsequently, the total liability of approximately $5.7 million was reclassified to additional paid-in capital. The fair value of the outstanding Series A derivative warrants, prior to their reclassification to equity, was determined by using the BSM based on the following assumptions as of May 13, 2025:
Schedule of assumptions |  |  |  |
|  | May 13, 2025 |
Market Price |  | $ | 0.65 |
Exercise Price |  |  | 0.57 |
Dividend Yield |  |  | –% |
Volatility |  |  | 86.3% |
Risk-free Interest Rate |  |  | 4.1% |
Expected Life of Warrants |  |  | 5.00 |
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:
|  | December 31, 2024 |
Market Price |  | $ | 0.59 |
Exercise Price |  |  | 0.57 |
Dividend Yield |  |  | –% |
Volatility |  |  | 101.6% |
Risk-free Interest Rate |  |  | 4.0% |
Expected Life of Warrants |  |  | 5.00 |
The fair value of the outstanding Series B derivative warrants, prior to their reclassification to equity, was determined by using the BSM option pricing model based on the following assumptions as of May 13, 2025:
|  | May 13, 2025 |
Market Price |  | $ | 0.65 |
Exercise Price |  |  | 0.57 |
Dividend Yield |  |  | –% |
Volatility |  |  | 68.9% |
Risk-free Interest Rate |  |  | 4.1% |
Expected Life of Warrants |  |  | 1.50 |
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:
|  | December 31, 2024 |
Market Price |  | $ | 0.59 |
Exercise Price |  |  | 0.57 |
Dividend Yield |  |  | –% |
Volatility |  |  | 82.5% |
Risk-free Interest Rate |  |  | 4.0% |
Expected Life of Warrants |  |  | 1.50 |
As of December 31, 2025, the 7,894,736 Series A warrants and 7,894,736 Series B warrants remain outstanding as equity-classified instruments. October 2025 Offerings On October 22, 2025, pursuant to the terms of the October 2025 Purchase Agreement, the Company closed the registered direct offering of the 3,000,000 October 2025 Shares and the October 2025 Pre-Funded Warrants to purchase up to 6,903,049 shares of common stock to the October 2025 Investor. In the Concurrent Private Placement, pursuant to the October 2025 Purchase Agreement, the Company also sold to the October 2025 Investor unregistered October 2025 Common Warrants to purchase up to 9,903,049 shares of common stock, with an exercise price of $0.738 per share. Each October 2025 Share and privately placed October 2025 Common Warrant was sold at a combined public offering price of $0.738, and each October 2025 Pre-Funded Warrant and privately placed October 2025 Common Warrant was sold at a combined public offering price of $0.737, for aggregate gross proceeds at closing of approximately $7.3 million, prior to deducting placement agent fees and other offering expenses. In connection with the October Offerings, the Company paid to the placement agent a cash fee equal to 7% of the aggregate gross proceeds from the sale of the securities sold in this offering, plus $75,000 as a reimbursement of certain out-of-pocket expenses. The placement agent is also entitled to receive 7% of the gross proceeds received from the exercise of any of the October 2025 Common Warrants, if any. In addition, the Company issued Placement Agent Warrants to purchase 693,213 shares of common stock to the placement agent and its designees with an exercise price of $0.8118 per share. April 2024 Offering 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 price of $0.99 per pre-funded warrant, which were exercised immediately. 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. December 2024 Offering On December 18, 2024, the Company 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 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 combined purchase price per share of common stock, together with the accompanying Series A and Series B warrants, was $0.57, while the combined purchase price per pre-funded warrant, together with the accompanying Series A and Series B warrants, was $0.569. The Company 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, the Company 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 Series A and Series B warrants were initially measured at fair value and remeasured at each reporting period, with changes in fair value recorded in earnings. 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 the Company in June 2023, was reduced from $1.00 per share to $0.57 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 $7.14 before the reprice to $6.85 after the reprice. 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.

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_WarrantDisclosureTextBlock
Namespace Prefix: | TOON_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration