XML 24 R12.htm IDEA: XBRL DOCUMENT

Derivative Liabilities

6 Months Ended

Jun. 30, 2024

NOTE 6 - DERIVATIVE LIABILITIES

The following table sets forth a summary of the changes in the fair value of derivative liabilities. These include warrants sold in a private placement in connection with the Company’s initial public offering (the “Private SPAC”), warrants sold in a private offering on February 23, 2023 (the “PIPE”), and certain other warrants (“Other Warrants”) which are classified as Level 3 derivative liabilities, and warrants sold publicly in our initial public offering (“Public SPAC “), which are classified as Level 1 derivative liabilities in the following table and are measured at fair value on a recurring basis:

	Warrants⁽¹⁾
	Public			Private
	SPAC			SPAC		PIPE		Other		Total
Balance as of January 1, 2024	$	58		$	-	$	-	$	-	$	58
Change in fair value of derivative liabilities		191			-		-		-		191
Balance as of March 31, 2024	$	249		$	-	$	-	$	-	$	249
Change in fair value of derivative liabilities		(249	)		-		-		-		(249	)
Balance as of June 30, 2024	$	-		$	-	$	-	$	-	$	-

(1)	There are 15,132 shares underlying the Public SPAC warrants, 12,563 shares underlying the Private SPAC warrants, 6,748 shares underlying the PIPE warrants and 234 shares underlying the Other warrants outstanding as of June 30, 2024.

The fair value of the derivative liabilities as of June 30, 2024 and December 31, 2023 was estimated using the Black Scholes option pricing model, with the following assumptions used to determine the values of Level 3 derivative liabilities:

	June 30, 2024
Risk-free interest rate		4.63% - 5.50	%
Expected term in years		0.34 – 1.90
Expected volatility		90.0% - 130.0	%
Expected dividends		0	%

	December 31, 2023
Risk-free interest rate		3.71% - 5.50	%
Expected term in years		0.59 – 2.90
Expected volatility		100.0% - 110.0	%
Expected dividends		0	%