XML 68 R56.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements - Schedule of fair value on a recurring basis (Details)
3 Months Ended
Mar. 31, 2025
USD ($)
Private warrants - February 2020  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Balance at period start $ 0
Initial fair value 0
Conversion of Convertible Notes 0
Total (gains) losses for period included in earnings 0
Balance at period end 0
2024 February Institutional/Accredited Investor warrants  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Balance at period start 291,566
Initial fair value 0
Conversion of Convertible Notes 0
Total (gains) losses for period included in earnings (217,896)
Balance at period end 73,670
2024 October Institutional/Accredited Investor Warrants  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Balance at period start 292,234
Initial fair value 0
Conversion of Convertible Notes 0
Total (gains) losses for period included in earnings (265,178)
Balance at period end 27,056
Senior Convertible Notes - October 2024  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Balance at period start 2,475,162
Initial fair value 0
Conversion of Convertible Notes (3,058,031)
Total (gains) losses for period included in earnings 1,091,006
Balance at period end 508,137
Additional Investment Rights - October 2024  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Balance at period start 5,950
Initial fair value 0
Conversion of Convertible Notes 0
Total (gains) losses for period included in earnings 676,717
Balance at period end 682,667
2024 December Institutional/Accredited Investor Warrants  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Balance at period start 109,337
Initial fair value 0
Conversion of Convertible Notes 0
Total (gains) losses for period included in earnings (69,025)
Balance at period end 40,312
2025 March Institutional/Accredited Investor Warrants  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Balance at period start 0
Initial fair value 106,544
Conversion of Convertible Notes 0
Total (gains) losses for period included in earnings 0
Balance at period end 106,544
Senior Convertible Notes - March 2025  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]  
Balance at period start 0
Initial fair value 1,393,456
Conversion of Convertible Notes 0
Total (gains) losses for period included in earnings 0
Balance at period end $ 1,393,456