XML 168 R35.htm IDEA: XBRL DOCUMENT
v3.25.2

Fair Value Measurements (Tables) | 3 Months Ended | 12 Months Ended
--- | --- | ---
Mar. 31, 2025 | Dec. 31, 2024
Recurring Fair Value Measurements [Abstract] |  |
Schedule of Company's Financial Assets and Liabilities | The following table presents fair value information as of March 31, 2025 and December 31, 2024, of the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value.
March 31, 2025 |  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Private warrant liability |  | $ | 420,497 |  |  |  |  |  |  | $ | 420,497 |  |  |  |  |
Convertible note option liability |  |  | 1,000 |  |  |  |  |  |  |  |  |  |  |  | 1,000 |
Earn-out share liability |  |  | 5,030,000 |  |  |  |  |  |  |  |  |  |  |  | 5,030,000 |
Total |  | $ | 5,451,497 |  |  | $ |  |  |  | $ | 420,497 |  |  | $ | 5,031,000 |
December 31, 2024 |  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Assets |  |  |  |  |  |  |  |  |  |  |  |
Money Market Funds |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Private warrant liability |  |  | 840,995 |  |  |  | - |  |  |  | 840,995 |  |  |  | - |
Convertible note option liability |  |  | 60,000 |  |  |  | - |  |  |  | - |  |  |  | 60,000 |
Earn-out Share Liability |  |  | 15,560,000 |  |  |  | - |  |  |  | - |  |  |  | 15,560,000 |
Total |  | $ | 16,460,995 |  |  | $ | - |  |  | $ | 840,995 |  |  | $ | 15,620,000 |
| The following table presents fair value information as of December 31, 2024 and 2023 of the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value.
December 31, 2024 |  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Money Market Funds |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Private warrant liability |  |  | 840,995 |  |  |  | - |  |  |  | 840,955 |  |  |  | - |
Convertible note option liability |  |  | 60,000 |  |  |  | - |  |  |  | - |  |  |  | 60,000 |
Earn-out Share Liability |  |  | 15,560,000 |  |  |  | - |  |  |  | - |  |  |  | 15,560,000 |
Total |  | $ | 16,460,995 |  |  | $ | - |  |  | $ | 840,995 |  |  | $ | 15,620,000 |
December 31, 2023 |  | Total |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Assets |  |  |  |  |  |  |  |  |  |  |  |
Money Market Funds |  | $ | 120,000 |  |  | $ | 120,000 |  |  | $ | - |  |  | $ | - |
Schedule of Convertible Note Option Liability and Earn-out Share Liability | The key inputs into the option pricing model for the convertible note option liability were as follows:
|  | March 31, 2025 |  |  | December 31, 2024 |
Stock Price |  | $ | 1.49 |  |  | $ | 3.81 |
Expected term (years) |  |  | 0.95 |  |  |  | 1.2 |
Volatility |  |  | 80.0 | % |  |  | 75.0 | %
Risk-Free Rate |  |  | 4.05 | % |  |  | 4.18 | %
Interest rate |  |  | 6.41 | % |  |  | 6.49 | %
The key inputs for the Earn-out Share Liability were as follows:
|  | March 31, 2025 |  |  | December 31, 2024 |
Stock Price |  | $ | 1.49 |  |  | $ | 6.5 |
Expected term (years) |  |  | 9.5 |  |  |  | 10 |
Volatility |  |  | 75 | % |  |  | 75.0 | %
Risk-Free Rate |  |  | 4.2 | % |  |  | 3.81 | %
| The key inputs into the option pricing model for the Convertible Note Option liability were as follows at September 13, 2024 initial value and at December 31, 2024:
|  | December 31, 2024 |  |  | September 13, 2023 |
Stock Price |  | $ | 3.81 |  |  | $ | 12.00 |
Expected term (years) |  |  | 1.2 |  |  |  | 1.5 |
Volatility |  |  | 75.0 | % |  |  | 70.0 | %
Risk-Free Rate |  |  | 4.18 | % |  |  | 3.79 | %
Interest rate |  |  | 6.49 | % |  |  | 7.33 | %
The key inputs for the Earn-out Share Liability were as follows at September 13, 2024 initial value, and at December 31, 2024:
|  | December 31, 2024 |  |  | September 13, 2024 |
Stock Price |  | $ | 6.50 |  |  | $ | 12.00 |
Expected term (years) |  |  | 10 |  |  |  | 10 |
Volatility |  |  | 75.0 | % |  |  | 70.0 | %
Risk-Free Rate |  |  | 3.81 | % |  |  | 3.66 | %
Schedule of Changes in Fair Value of Convertible Note Option Liability |
|  | Three months ended March 31, 2025 |
Balance, beginning of period |  | $ | 60,000 |
Change in fair value |  |  | (59,000 | )
Balance, end of period |  | $ | 1,000 |
The following table presents the changes in fair value of the earn-out liability:
|  | Three months ended March 31, 2025 |
Balance, beginning of period |  | $ | 15,560,000 |
Change in fair value |  |  | (10,530,000 | )
Balance, end of period |  | $ | 5,030,000 |
|  | Year ended December 31, 2024 |
Balance at January 1, 2024 | $ | - |
Initial value, September 13, 2024 |  |  | 900,933 |
Change in fair value |  |  | (607,067 | )
Balance at December 31, 2024 |  | $ | 293,866 |
The following table presents the changes in fair value of the earnout liabilities:
|  | Year ended December 31, 2024 |
Liability at January 1, 2024 |  | $ | - |
Initial value, September 13, 2024 |  |  | 53,600,000 |
Change in fair value |  |  | (38,040,000 | )
Balance as of December 31, 2024 |  | $ | 15,560,000 |

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueMeasurementsNonrecurringValueMeasurementAbstract
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