XML 66 R55.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value Measurements - Schedule of liabilities measured at fair value on the condensed consolidated balance sheet (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Recurring fair value measurements          
Recurring fair value measurements $ 1,439,500   $ 1,439,500   $ 3,174,249
Recurring fair value measurements, gain (loss) during period 120,350 $ 809,336 613,236 $ 3,118,144  
Derivative liability - non-controlling redeemable preferred shares          
Recurring fair value measurements          
Recurring fair value measurements         0
Recurring fair value measurements, gain (loss) during period   0   (3,626)  
2022 July Institutional/Accredited Investor warrants          
Recurring fair value measurements          
Recurring fair value measurements         0
Recurring fair value measurements, gain (loss) during period   0   4,621  
Private warrants - July 2024          
Recurring fair value measurements          
Recurring fair value measurements         0
Recurring fair value measurements, gain (loss) during period   80,673   80,673  
2024 February Institutional/Accredited Investor warrants          
Recurring fair value measurements          
Recurring fair value measurements 620   620   291,566
Recurring fair value measurements, gain (loss) during period 91,092 728,663 290,946 3,036,476  
2024 October Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 13,989   13,989   292,234
Recurring fair value measurements, gain (loss) during period (7,015) 0 278,245 0  
Senior Convertible Notes - October 2024          
Recurring fair value measurements          
Recurring fair value measurements 33,623   33,623   2,475,162
Recurring fair value measurements, gain (loss) during period (4,623) 0 (123,384) 0  
Additional Investment Rights - October 2024          
Recurring fair value measurements          
Recurring fair value measurements 111,107   111,107   5,950
Recurring fair value measurements, gain (loss) during period (100,774) 0 (105,157) 0  
2024 December Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 81   81   109,337
Recurring fair value measurements, gain (loss) during period 48,627 $ 0 109,256 $ 0  
2025 March Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 53,587   53,587    
Recurring fair value measurements, gain (loss) during period (17,330)   52,957    
2025 April Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 40,638   40,638    
Recurring fair value measurements, gain (loss) during period (8,955)   (8,955)    
2025 May Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 188,467   188,467    
Recurring fair value measurements, gain (loss) during period (48,550)   (48,550)    
Senior Convertible Notes - May 2025          
Recurring fair value measurements          
Recurring fair value measurements 895,497   895,497    
Recurring fair value measurements, gain (loss) during period 167,878   167,878    
2025 September Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 965   965    
Recurring fair value measurements, gain (loss) during period 0   0    
Senior Convertible Notes - September 2025          
Recurring fair value measurements          
Recurring fair value measurements 100,926   100,926    
Recurring fair value measurements, gain (loss) during period 0   0    
Level 1: Quoted Prices in Active Markets for Identical Assets          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 1: Quoted Prices in Active Markets for Identical Assets | Derivative liability - non-controlling redeemable preferred shares          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 1: Quoted Prices in Active Markets for Identical Assets | 2022 July Institutional/Accredited Investor warrants          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 1: Quoted Prices in Active Markets for Identical Assets | Private warrants - July 2024          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 1: Quoted Prices in Active Markets for Identical Assets | 2024 February Institutional/Accredited Investor warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 1: Quoted Prices in Active Markets for Identical Assets | 2024 October Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 1: Quoted Prices in Active Markets for Identical Assets | Senior Convertible Notes - October 2024          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 1: Quoted Prices in Active Markets for Identical Assets | Additional Investment Rights - October 2024          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 1: Quoted Prices in Active Markets for Identical Assets | 2024 December Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 1: Quoted Prices in Active Markets for Identical Assets | 2025 March Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 1: Quoted Prices in Active Markets for Identical Assets | 2025 April Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 1: Quoted Prices in Active Markets for Identical Assets | 2025 May Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 1: Quoted Prices in Active Markets for Identical Assets | Senior Convertible Notes - May 2025          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 1: Quoted Prices in Active Markets for Identical Assets | 2025 September Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 1: Quoted Prices in Active Markets for Identical Assets | Senior Convertible Notes - September 2025          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 2: Significant Other Observable Inputs          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 2: Significant Other Observable Inputs | Derivative liability - non-controlling redeemable preferred shares          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 2: Significant Other Observable Inputs | 2022 July Institutional/Accredited Investor warrants          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 2: Significant Other Observable Inputs | Private warrants - July 2024          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 2: Significant Other Observable Inputs | 2024 February Institutional/Accredited Investor warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 2: Significant Other Observable Inputs | 2024 October Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 2: Significant Other Observable Inputs | Senior Convertible Notes - October 2024          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 2: Significant Other Observable Inputs | Additional Investment Rights - October 2024          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 2: Significant Other Observable Inputs | 2024 December Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0   0
Level 2: Significant Other Observable Inputs | 2025 March Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 2: Significant Other Observable Inputs | 2025 April Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 2: Significant Other Observable Inputs | 2025 May Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 2: Significant Other Observable Inputs | Senior Convertible Notes - May 2025          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 2: Significant Other Observable Inputs | 2025 September Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 2: Significant Other Observable Inputs | Senior Convertible Notes - September 2025          
Recurring fair value measurements          
Recurring fair value measurements 0   0    
Level 3: Significant Unobservable Inputs          
Recurring fair value measurements          
Recurring fair value measurements 1,439,500   1,439,500   3,174,249
Level 3: Significant Unobservable Inputs | Derivative liability - non-controlling redeemable preferred shares          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 3: Significant Unobservable Inputs | 2022 July Institutional/Accredited Investor warrants          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 3: Significant Unobservable Inputs | Private warrants - July 2024          
Recurring fair value measurements          
Recurring fair value measurements         0
Level 3: Significant Unobservable Inputs | 2024 February Institutional/Accredited Investor warrants          
Recurring fair value measurements          
Recurring fair value measurements 620   620   291,566
Level 3: Significant Unobservable Inputs | 2024 October Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 13,989   13,989   292,234
Level 3: Significant Unobservable Inputs | Senior Convertible Notes - October 2024          
Recurring fair value measurements          
Recurring fair value measurements 33,623   33,623   2,475,162
Level 3: Significant Unobservable Inputs | Additional Investment Rights - October 2024          
Recurring fair value measurements          
Recurring fair value measurements 111,107   111,107   5,950
Level 3: Significant Unobservable Inputs | 2024 December Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 81   81   $ 109,337
Level 3: Significant Unobservable Inputs | 2025 March Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 53,587   53,587    
Level 3: Significant Unobservable Inputs | 2025 April Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 40,638   40,638    
Level 3: Significant Unobservable Inputs | 2025 May Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 188,467   188,467    
Level 3: Significant Unobservable Inputs | Senior Convertible Notes - May 2025          
Recurring fair value measurements          
Recurring fair value measurements 895,497   895,497    
Level 3: Significant Unobservable Inputs | 2025 September Institutional/Accredited Investor Warrants          
Recurring fair value measurements          
Recurring fair value measurements 965   965    
Level 3: Significant Unobservable Inputs | Senior Convertible Notes - September 2025          
Recurring fair value measurements          
Recurring fair value measurements $ 100,926   $ 100,926