Annual report [Section 13 and 15(d), not S-K Item 405]

Warrant Liability

v3.25.1
Warrant Liability
12 Months Ended
Dec. 31, 2024
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 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 12/31/2022     265,305             242  
Exercise of warrants     (194,286 )             (144 )
Modification of warrants     -               29  
Change in fair value of warrant liability     -               19  
Fair value as of year ended 12/31/2023     71,019               146  
Exercise of warrants     (13,242 )             (12 )
Change in fair value of warrant liability     -               (16
Fair value as of year ended 12/31/2024     57,777             $ 118  

 

The following assumptions were used to calculate the warrant liability for years ended December 31, 2024 and 2023:

    

    2024     2023  
Exercise price   $ 2.80 to $5.25     $ 0.49 - $5.25  
Share price   $ 2.16 - $4.46     $ 1.28  
Volatility     92.34% - 283.32 %     137.02% - 287.87 %
Risk-free interest rate     3.66% - 5.09 %     3.81 % - 4.74 %
Dividend yield     0.0 %     0.0 %
Expected term     0.73 to 2.43 years       0.01 to 3.4 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.