XML 171 R38.htm IDEA: XBRL DOCUMENT
v3.25.2

Segmentation (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Segmentation [Abstract] |
Schedule of Company’s Segment Results | The following table presents the Company’s segment results for the years ended December 31, 2024 and 2023:
|  | For the years ended |
|  | December 31, |
|  | 2024 |  |  | 2023 |
Sales, net |  | $ | 141,760 |  |  | $ | 9,072,130 |
Cost of goods sold |  |  | 83,290 |  |  |  | 466,802 |
Segment Gross profit |  |  | 58,470 |  |  |  | 8,605,328 |
Operating Expenses: |  |  |  |  |  |  |  |
Product development |  |  | 1,373,351 |  |  |  | 693,448 |
Sales and marketing |  |  | 811,537 |  |  |  | 215,332 |
General and administrative (A) |  |  | 19,171,965 |  |  |  | 17,238,184 |
Transaction costs including those incurred with contingent Earn-out Share Liability |  |  | 55,038,544 |  |  |  | - |
Depreciation and amortization |  |  | 273,772 |  |  |  | 818,203 |
Impairment on investment |  |  | 216,278 |  |  |  |  |
Stock-based compensation |  |  | 6,699,081 |  |  |  |  |
Inventory impairment |  |  | 551,492 |  |  |  |  |
Other income, net |  |  | (21,390 | ) |  |  | 59,982 |
UK R&D tax credit |  |  | (1,251,243 | ) |  |  | - |
Loss on initial issuance of convertible note |  |  | 1,770,933 |  |  |  | - |
Change in fair value of convertible note option liability |  |  | (840,933 | ) |  |  | - |
Change in fair value of warrant liabilities |  |  | (200,124 | ) |  |  | - |
Change in fair value of Earn-out Share Liability |  |  | (38,040,000 | ) |  |  | - |
Other expense |  |  | 244,732 |  |  |  | (21,857 | )
Interest income |  |  | - |  |  |  | 1,942 |
Interest expense |  |  | 1,808,243 |  |  |  | (5,318,817 | )
Segment and Consolidated Net loss |  | $ | (47,547,768 | ) |  | $ | (15,638,589 | )
Schedule of Net of Depreciation, Amortization Share-Based Compensation, Provisions and Impairments | Notes: (A)-net of depreciation, amortization share-based compensation, provisions and impairments.
|  | As of and For Year Ended December 31 |
Total Consolidated Assets |  | $ | 21,093,895 |  |  | $ | 20,837,306 |
Capital Expenditures |  | $ | 265,445 |  |  | $ | 155,054 |

X
- Definition Tabular disclosure of condensed statement of comprehensive income (loss) including, but not limited to, statements of comprehensive income (loss) of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Regulation S-X (SX) -Number 210 -Section 12 -Subsection 04 -Paragraph a -Publisher SEC Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 942 -SubTopic 235 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477314/942-235-S99-2 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480738/235-10-S50-4 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 + Details
Name: | srt_CondensedStatementOfComprehensiveIncomeTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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