XML 62 R44.htm IDEA: XBRL DOCUMENT v3.25.1
Long-Term Debt and Notes Payable (Details) - USD ($)
 2 Months Ended 12 Months Ended
Dec. 31, 2024
Nov. 13, 2023
Dec. 31, 2022
Jun. 25, 2019
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Jan. 15, 2024
Nov. 15, 2023
Nov. 14, 2023
Jan. 20, 2023
Long-Term Debt and Notes Payable [Line Items]                      
Interest expense           $ 425,837 $ 56,422        
Principal balance $ 43,802,149         43,802,149          
Unamortized discount 9,080,910       $ 6,516,651 9,080,910 6,516,651        
Fair value adjustment of warrants         (187,704) 804,004          
Issuance of notes payable           698,620          
Covertible notes payable $ 891,364         891,364          
Convertible note liability         $ 192,744          
Warrant [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Warrants exercise price (in Dollars per share) $ 1         $ 1          
Fair value adjustment of warrants           $ 5,681,849 4,777,971        
Promissory Notes [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Aggregate principal amount                 $ 28,000,000    
Debt payment term, description           Payments of principal and interest will be due on the 15th day of each calendar month, beginning December 15, 2023, each in an amount equal to the Monthly Payment Amount (as defined in the Term Loan Agreement), except that the principal and interest payment due on the Maturity Date will be in the amount of the entire remaining principal amount of the Term Loan and all accrued but unpaid interest then outstanding. An additional one-time payment of principal is due on the date the annual financial report for the year ending December 31, 2024, is due to be delivered by Borrower to Lender in an amount that Excess Cash Flow (as defined in the Term Loan Agreement) exceeds the Debt Service Coverage Ratio (as defined in the Term Loan Agreement) of 1.35x as of the end of such quarter; provided that in no event shall the amount of the payment exceed $5,000,000.          
Debt borrowing, description           The Borrower may elect to prepay all or a portion greater than $1,000,000 of the amounts owed prior to the Maturity Date. In addition to the foregoing, the Borrower is required to prepay the Term Loan with the net cash proceeds of certain dispositions and upon the decrease in value of collateral.          
Senior Secured Term Loan Agreement [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Proceeds of the term loan           $ 2,600,000          
Percentage of interest 6.50%         6.50%          
Borrower deposit $ 5,000,000         $ 5,000,000          
Fund deposited $ 500,000         $ 500,000          
Debt service reserve account, percentage 10.00%         10.00%          
Principal balance $ 23,696,417       27,680,703 $ 23,696,417 27,680,703        
Senior Secured Term Loan Agreement [Member] | Promissory Notes [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Unamortized discount 611,938       $ 1,036,895 611,938 1,036,895        
Accrued interest           171,714 $ 173,004        
Seller Promissory Note [Member] | Promissory Notes [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Accrued interest           2,952,123          
Principal amount 15,000,000         15,000,000          
Private Notes Payable [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Aggregate principal amount $ 600,000         $ 600,000          
Accrued interest   $ 168,271                  
Principal amount   2,089,500                  
Warrants exercise price (in Dollars per share) $ 11.5       $ 11.5 $ 11.5 $ 11.5        
Warrants issued (in Shares) 5,434,000         5,434,000          
Additional cash received           $ 450,000          
Additional warrants (in Shares)           450,000          
Loss on extinguishment   $ 2,280,437       $ 88,660          
Working capital $ 300,000         300,000          
Fair value adjustment of warrants           $ 309,960          
Private Notes Payable [Member] | Warrant [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Warrants issued (in Shares) 5,884,000         5,884,000          
Private Notes Payable [Member] | Promissory Notes [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Unamortized discount $ 1,519,786       $ 1,135,131 $ 1,519,786 $ 1,135,131        
Accrued interest           145,761 158,801        
Principal amount         $ 5,434,000   $ 5,434,000        
Prime interest         15.00%   15.00%        
Convertible Notes Payable [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Working capital 300,000         300,000          
Fair value adjustment of warrants           $ 309,960          
Accrued interest rate           7.50%          
Convertible note liability           $ 192,744          
Promissory Notes [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Accrued interest 11,590                    
First International Bank And Trust [Member] | Senior Secured Term Loan Agreement [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Fund deposited $ 5,000,000         $ 5,000,000          
OpCo [Member] | Seller Promissory Note [Member] | Promissory Notes [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Prime interest 18.00%         18.00%          
Predecessor Revolving Credit Facility [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Maximum facility amount       $ 50,000,000              
Outstanding borrowing     $ 26,750,000                
Letters of credit outstanding amount     $ 702,600             $ 23,750,000  
Common Class A [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Warrants exercise price (in Dollars per share)               $ 11.5     $ 11.5
Common Class A [Member] | Private Notes Payable [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Number of shares issued (in Shares)   451,563                  
Common Class A [Member] | Convertible Notes Payable [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Percentage of convertible           90.00%          
Debt Service Reserve Account [Member] | Senior Secured Term Loan Agreement [Member]                      
Long-Term Debt and Notes Payable [Line Items]                      
Borrower deposit $ 2,600,000         $ 2,600,000