Reverse Merger Capitalization with 7GC & Co. Holdings Inc. (Details Narrative)
|
|
|
|
|
|
|
|
|
|
|
6 Months Ended |
12 Months Ended |
|
|
|
|
|
Dec. 28, 2023
shares
|
Dec. 14, 2023
USD ($)
$ / shares
shares
|
Dec. 13, 2023
USD ($)
$ / shares
shares
|
Dec. 12, 2023
USD ($)
Tradingday
$ / shares
|
Nov. 16, 2023
shares
|
Oct. 03, 2023
shares
|
Aug. 24, 2023
$ / shares
|
Aug. 04, 2023
$ / shares
shares
|
May 27, 2022
USD ($)
|
Jan. 01, 2022
shares
|
Jun. 30, 2024
USD ($)
$ / shares
shares
|
Dec. 31, 2023
USD ($)
$ / shares
shares
|
Dec. 31, 2022
$ / shares
shares
|
Nov. 08, 2023
USD ($)
shares
|
Sep. 13, 2023
USD ($)
|
Oct. 10, 2022
USD ($)
|
Feb. 19, 2021
USD ($)
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock par value | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
| Common stock, shares authorized |
|
350,000,000
|
|
|
|
|
|
|
|
|
275,000,000
|
275,000,000
|
275,000,000
|
|
|
|
|
| Preferred stock, shares authorized |
|
75,000,000
|
|
|
|
|
|
|
|
|
75,000,000
|
75,000,000
|
75,000,000
|
|
|
|
|
| Preferred stock, par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
3,003,810
|
2,585,296
|
3,935,892
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
3,003,810
|
2,585,296
|
3,935,892
|
|
|
|
|
| Preferred stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
|
|
|
|
| Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
105,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yorkville Standby Equity Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount agreed to advance | $ |
|
$ 3,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increased principal amount agreed to advance | $ |
|
1,000,000.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount | $ |
|
$ 4,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share Transfer Agreements And Alco Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount | $ |
|
|
$ 2,000,000.0
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,500,000
|
|
|
| Share transfer agreement description |
|
|
|
|
|
|
|
|
|
|
|
for
each $10.00
in principal borrowed under the New Alco Note, the Sponsor agreed to forfeit three shares of 7GC Class B Common Stock held by the
Sponsor, in exchange for the right of Alco to receive three shares of Class A Common Stock, in each case, at (and contingent upon)
the Closing, with such forfeited and issued shares capped at an amount equal to 12,000.
|
|
|
|
|
|
| Debt instrument conversion price per share | $ / shares |
|
|
$ 10.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forfeited and issued shares capped |
|
|
12,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate |
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, maturity date range, start |
|
|
|
|
|
|
|
|
|
|
|
Jan. 10, 2024
|
|
|
|
|
|
| Debt instrument, maturity date range, end |
|
|
|
|
|
|
|
|
|
|
|
Sep. 30, 2024
|
|
|
|
|
|
| Gem Agreements [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, interest rate |
|
|
0.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity commitment by investor | $ |
|
|
|
|
|
|
|
|
$ 100,000,000
|
|
|
|
|
|
|
|
|
| Amount divided on number of equity interests to obtain quotient | $ |
|
|
|
|
|
|
|
|
$ 650,000,000
|
|
|
|
|
|
|
|
|
| Convertible debenture | $ |
|
|
$ 2,000,000.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible debenture maturity period |
|
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Seven G C Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument conversion price per share | $ / shares |
|
|
|
$ 2.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum borrowing capacity | $ |
|
|
|
$ 2,300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, convertible, threshold trading days | Tradingday |
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CpB Senior Convertible Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument conversion price per share | $ / shares |
|
|
|
|
|
|
$ 217.43
|
|
|
|
|
|
|
|
|
|
|
| Convertible written notice period |
|
|
|
|
|
|
5 days
|
|
|
|
|
|
|
|
|
|
|
| CpB Senior Convertible Notes [Member] | First Senior Convertible Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount | $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 321,345
|
$ 1,500,000
|
| Cantor Fee Agreement [Member] | 7GC & Co. Holdings Inc. [Member] | Cantor Fitzgerald [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred underwriting fees forfeit | $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,050,000
|
|
|
|
| Deferred underwriting fees payable | $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
8,050,000
|
|
|
|
| Increase decrease in deferred underwriting fees | $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,000,000
|
|
|
|
| Deferred underwriting fees payable in shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
400,000
|
|
|
|
| Forfeited Private Placement Warrants [Member] | Sponsor Forfeiture Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued |
|
|
|
|
|
|
|
7,350,000
|
|
|
|
|
|
|
|
|
|
| Warrants price per share | $ / shares |
|
|
|
|
|
|
|
$ 11.50
|
|
|
|
|
|
|
|
|
|
| Banzai International Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exchange ratio |
|
0.6147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Enterprise valuation amount | $ |
|
$ 100,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
6,359,139
|
|
|
|
|
|
|
|
| Asset acquisition, consideration transferred | $ |
|
$ 100,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock shares issued |
|
|
|
|
|
|
|
|
|
6,359,139
|
|
|
|
|
|
|
|
| Increase of reclassification of series a preferred stock into common stock |
|
|
|
|
|
|
|
|
|
28,629
|
|
|
|
|
|
|
|
| Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
3,003,810
|
2,585,296
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
3,003,810
|
2,585,296
|
|
|
|
|
|
| Common Stock [Member] | Banzai International Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exchange ratio |
|
10.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
2,585,297
|
3,935,892
|
|
|
|
|
| Common stock shares issued |
|
|
|
|
|
|
|
|
|
|
|
2,585,297
|
3,935,892
|
|
|
|
|
| Decrease in stock due to retrospective impact of recapitalization |
|
|
|
|
|
|
|
|
|
1,758,003
|
|
|
|
|
|
|
|
| Common Stock [Member] | Banzai International Inc [Member] | Gem Agreements [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of right to purchase of total equity interests |
|
|
|
|
|
|
|
|
3.00%
|
|
|
|
|
|
|
|
|
| Seven G C Class A Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares held by security holders |
|
3,207,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Redemption price per share | $ / shares |
|
$ 10.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate redemption amount | $ |
|
$ 34,524,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Class A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
5,000,000
|
|
|
|
|
|
|
|
|
25,000,000
|
250,000,000
|
250,000,000
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
692,676
|
274,162
|
51,219
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
692,676
|
274,162
|
51,219
|
|
|
|
|
| Common Class A [Member] | Share Transfer Agreements And Alco Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock shares issued |
|
|
16,500
|
|
1,500
|
150,000
|
|
|
|
|
|
|
|
|
|
|
|
| Common Class A [Member] | Gem Agreements [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of right to purchase of total equity interests |
|
|
3.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Class A [Member] | Seven G C Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, convertible, threshold trading days | Tradingday |
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Class A [Member] | Cantor Fee Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock shares issued |
22,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Class A [Member] | Banzai International Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
39,139
|
|
274,162
|
51,219
|
|
|
|
|
| Preferred stock, convertible, conversion ratio |
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock shares issued |
|
|
|
|
|
|
|
|
|
39,139
|
|
274,162
|
51,219
|
|
|
|
|
| Decrease in stock due to retrospective impact of recapitalization |
|
|
|
|
|
|
|
|
|
15,082
|
|
|
|
|
|
|
|
| Common Class B [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
25,000,000
|
|
|
|
|
|
|
|
|
25,000,000
|
25,000,000
|
25,000,000
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
2,311,134
|
2,311,134
|
3,884,673
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
2,311,134
|
2,311,134
|
3,884,673
|
|
|
|
|
| Common Class B [Member] | Banzai International Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, convertible, conversion ratio |
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
6,320,000
|
|
2,311,134
|
3,884,673
|
|
|
|
|
| Common stock shares issued |
|
|
|
|
|
|
|
|
|
6,320,000
|
|
2,311,134
|
3,884,673
|
|
|
|
|
| Decrease in stock due to retrospective impact of recapitalization |
|
|
|
|
|
|
|
|
|
2,435,327
|
|
|
|
|
|
|
|
| Series A Preferred Stock [Member] | Banzai International Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares outstanding |
|
|
|
|
|
|
|
|
|
2,328,823
|
|
|
|
|
|
|
|
| Preferred stock, convertible, conversion ratio |
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Decrease in stock due to retrospective impact of recapitalization |
|
|
|
|
|
|
|
|
|
897,380
|
|
|
|
|
|
|
|
| Seven G C Class B Common Stock [Member] | Share Transfer Agreements And Alco Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forfeiture of common stock shares |
|
|
16,500
|
|
1,500
|
3,000
|
|
|
|
|
|
|
|
|
|
|
|
| Banzai International Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exchange ratio |
|
0.6147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Enterprise valuation amount | $ |
|
$ 100,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Asset acquisition, consideration transferred | $ |
|
|
|
|
|
|
|
|
|
|
$ 100,000,000
|
$ 100,000,000
|
|
|
|
|
|
| Banzai International Inc [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Banzai International Inc [Member] | Common Class A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock par value | $ / shares |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Banzai International Inc [Member] | Common Class B [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, convertible, conversion ratio |
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|