XML 50 R39.htm IDEA: XBRL DOCUMENT v3.24.3
PREFERRED STOCK AND WARRANTS (Tables)
9 Months Ended
Sep. 30, 2024
PREFERRED STOCK AND WARRANTS  
Schedule of fair value of preferred stock and warrants

    

Warrants

 

    

(Black-Scholes)

 

Stock price

$

3.25

Strike price

$

3.77

Risk-free rate

 

3.59

%

Volatility

 

61.4

%

Dividend yield

 

0.0

%

Time to expiration (years)

 

2.5

Fair value of Warrant per share

$

1.15

The changes in the Company’s Preferred Stock and Warrant liabilities for the nine months ended September 30, 2024 were as follows (in thousands):

    

Preferred stock

liability

Balance at January 1, 2024

$

53,337

Payable in-kind dividends

 

2,743

Reversal of fair value adjustments

 

5,605

Call premium (3%)

 

1,851

Redemption (June 25, 2024)

(63,536)

Balance at September 30, 2024

$

    

Warrant liability

Balance at January 1, 2024

$

5,295

Fair value change

 

292

Balance at September 30, 2024

$

5,587