Quarterly report pursuant to Section 13 or 15(d)

Warrant Liability (Tables)

v3.24.1.1.u2
Warrant Liability (Tables)
3 Months Ended
Mar. 31, 2024
Warrant Liability  
Schedule of Warrant Liability

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 12/31/2023     71,019             $ 146  
Fair value at initial measurement date     27,725     $ 2.01       56  
Change in fair value of warrant liability     -               53  
Fair value as of year ended 3/31/2024     98,744             $ 255  
Schedule of Assumptions Used in Warrant Liability

The following assumptions were used to calculate the warrant liability for three months ended March 31, 2024 and 2023:

 

    2024     2023  
Exercise price     $2.80 to $5.25       $0.49 - $5.25  
Share price     $1.99 - $2.73     $ 1.28  
Volatility     237.08% - 277.25 %     137.02 - 287.87 %
Risk-free interest rate     4.21% - 5.03 %     3.81 % - 4.74 %
Dividend yield     0.0 %     0.0 %
Expected term     1.5 to 5.0 years       0.1 to 3.4 years