XML 35 R23.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Derivative Liabilities (Tables)
 6 Months Ended
Jun. 30, 2024
Derivative Liabilities [Abstract]  
Schedule of Measured at Fair Value on a Recurring Basis The following table sets forth a summary of the changes in the fair value of derivative liabilities
   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.
Schedule of Assumptions Used to Determine the Values of Level 3 Derivative Liabilities 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 %