| Schedule of Fair Value Hierarchy |
In accordance with the fair value hierarchy described above, the following tables show the fair value of the Company’s financial liabilities that are required to be measured at fair value on a recurring basis and the related activity for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value as of March 31, 2025 |
|
Fair Value as of December 31, 2024 |
|
Carrying Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Carrying Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| November 2024 Debentures |
$ |
3,307,758 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
3,307,758 |
|
|
$ |
2,583,832 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
2,583,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Public Warrants |
$ |
20,343 |
|
|
$ |
20,343 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
9,080 |
|
|
$ |
9,080 |
|
|
$ |
- |
|
|
$ |
- |
|
| Private Warrants |
12,861 |
|
|
- |
|
|
- |
|
|
12,861 |
|
|
7,884 |
|
|
- |
|
|
- |
|
|
7,884 |
|
| SPA Warrants |
97,821 |
|
|
- |
|
|
- |
|
|
97,821 |
|
|
164,949 |
|
|
- |
|
|
- |
|
|
164,949 |
|
| Total warrant liability |
$ |
131,025 |
|
|
$ |
20,343 |
|
|
$ |
- |
|
|
$ |
110,682 |
|
|
$ |
181,913 |
|
|
$ |
9,080 |
|
|
$ |
- |
|
|
$ |
172,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-recurring fair value instruments: |
|
|
|
|
|
|
|
|
|
|
|
|
| Series A Preferred Stock |
|
|
|
|
|
|
|
|
$ |
110,300,391 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
110,300,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value as of March 20, 2025 |
|
Fair Value as of December 31, 2024 |
|
Carrying Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Carrying Value |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| SeaTrepid Acquisition: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Land |
$ |
444,435 |
|
|
$ |
- |
|
|
$ |
444,435 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Buildings |
$ |
970,904 |
|
|
$ |
- |
|
|
$ |
970,904 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Machinery and equipment |
$ |
4,753,964 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
4,753,964 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
| Earnout shares |
$ |
6,864,729 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
6,864,729 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
| Schedule of Changes in Fair Value |
The following table sets forth a summary of the changes in fair value of the Company’s financial liabilities categorized within Level 3:
|
|
|
|
|
|
|
|
|
|
November 2024 Debentures |
Warrant
Liability |
| Balance, December 31, 2024 |
$ |
2,583,832 |
|
$ |
172,833 |
|
| Change in fair value of November 2024 Debentures |
723,926 |
|
- |
|
| Change in fair value of warrant liabilities |
- |
|
(62,151) |
|
| Balance, March 31, 2025 |
$ |
3,307,758 |
|
$ |
110,682 |
|
|