Quarterly report [Sections 13 or 15(d)]

Warrant Liability

v3.25.1
Warrant Liability
3 Months Ended
Mar. 31, 2025
Warrant Liability  
Warrant Liability

16. Warrant Liability

 

On September 2, 2021, March 11, 2021, February 3, 2021, December 24, 2020, March 18, 2020, September 10, 2019, and November 6, 2019, the Company issued 22,019, 34,285, 7,429, 7,286, 44,286, 35,714 and 114,286 warrants, respectively, as equity issuance consideration, in connection with equity offering of the Company’s common stock. The warrants entitle the holder to purchase one share of our common stock at an exercise price equal to $0.49 to $5.25 per share at any time on or after their issuance date and on or prior to the close of business three to five years after the issuance date (the “Termination Date”). The Company determined that these warrants are free standing financial instruments that are legally detachable and separately exercisable from the common stock included in the public share offering. Management also determined that the warrants required classification as a liability pursuant to ASC 815, Derivatives and Hedging. In accordance with the accounting guidance, the outstanding warrants are recognized as a warrant liability on the balance sheet and are measured at their inception date fair value and subsequently re-measured at each reporting period with changes being recorded as a component of other income (expense) in the condensed consolidated statements of operations.

 

The warrants outstanding and fair values at each of the respective valuation dates are summarized below:

   

Warrant Liability   Warrants Outstanding     Fair Value per Share     Fair Value  
Fair value as of year ended 12/31/2024     57,777           $ 118  
Change in fair value of warrant liability     -               (90 )
Fair value as of year ended 3/31/2025     57,777             $ 28  

 

The following assumptions were used to calculate the warrant liability as of March 31, 2025 and 2024, respectively:

    

2025 2024
Exercise price 2.80 to $5.25 $2.80 to $5.25
Share price $ 4.46 $1.99 - $2.73
Volatility 72.11% - 79.26 %   237.08% - 277.25 %
Risk-free interest rate 4.03 % 4.21% - 5.03 %
Dividend yield 0.0 % 0.0 %
Expected term 0.5 to 1.4 years 1.5 to 5.0 years

 

The warrant liabilities are considered Level 3 liabilities on the fair value hierarchy as the determination of fair value includes various assumptions about future activities and the Company’s stock prices and historical volatility of Guideline Public Companies as inputs.