XML 35 R25.htm IDEA: XBRL DOCUMENT v3.24.2.u1
FAIR VALUE MEASUREMENTS (Tables)
6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
SCHEDULE OF FAIR VALUE, ASSETS AND LIABILITIES MEASURED ON RECURRING AND NON-RECURRING BASIS

The following table provides a summary of financial assets measured at fair value on a recurring basis as of June 30, 2024 and December 31, 2023 (in thousands):

 

SCHEDULE OF FAIR VALUE, ASSETS AND LIABILITIES MEASURED ON RECURRING AND NON-RECURRING BASIS

Description 

Fair Value at

June 30, 2024

   Level 1   Level 2   Level 3 
                 
Recurring Assets                
Cash equivalents                    
Money market funds  $33,380   $33,380   $   $ 
Short-term investments                    
U.S. treasury securities   68,812    68,812         
U.S. federal agency securities   5,963        5,963     
Certificates of deposit   13,507    13,507         
Total assets measured at fair value  $121,662   $115,699   $5,963   $ 
                     
Liabilities                    
Payable to licensor  $4,805   $   $   $4,805 
Derivative liabilities   668            668 
Warrant liabilities   24,100            24,100 
Total liabilities measured at fair value  $29,573   $   $   $29,573 

 

 

Description  Fair Value at December 31, 2023   Level 1   Level 2   Level 3 
                 
Recurring Assets                    
Cash equivalents                    
Money market fund  $1,034   $1,034   $   $ 
Short-term investments                    
U.S. treasury securities   8,393    8,393         
U.S. federal agency securities   29,360        29,360     
Total assets measured at fair value  $38,787   $9,427   $29,360   $ 
                     
Liabilities                    
Payable to licensor  $4,580   $   $   $4,580 
Warrant liabilities   31,352            31,352 
Total liabilities measured at fair value  $35,932   $   $   $35,932 

SCHEDULE OF OUTSTANDING WARRANT LIABILITIES

As of June 30, 2024 and December 31, 2023, the Company had the following outstanding warrant liabilities:

 

SCHEDULE OF OUTSTANDING WARRANT LIABILITIES

    June 30, 2024   December 31, 2023 
Warrants issued as part of the 2021 public offering, expiration date December 2026, exercise price of $9.75 per share    1,788,000    1,788,000 
Warrants issued as part of the 2022 Private Placement Offering, expiration date November 2027, exercise price $4.75 per share    7,609,879   7,609,879 
Warrants issued as part of the 2024 loan agreement, expiration date January 2029, exercise price equal to the lesser of (i) $4.07 and (ii) the price per share of the Company’s next bona fide round of equity financing before September 30, 2024    589,681    

SCHEDULE OF ACTIVITY OF WARRANT LIABILITIES

The following table provides a summary of the activity on the warrant liabilities (in thousands):

 

SCHEDULE OF ACTIVITY OF WARRANT LIABILITIES

      
Warrant liabilities as of December 31, 2023  $31,352 
Fair value of warrants issued in connection with Loan Agreement   220 
Gain recognized in earnings from change in fair value   (7,472)
Warrant liabilities as of June 30, 2024  $24,100 
SCHEDULE OF ESTIMATE FAIR VALUE OF WARRANTS
   June 30, 2024   December 31, 2023 
         
Common share price  $4.24   $5.01 
Expected term (years)   2.464.53     2.963.84  
Risk-free interest rate (%)   4.26% – 4.51%   3.84% – 3.92%
Volatility (%)   100.00% - 101.03%   100.00%
Expected dividend yield (%)   0%   0%
SCHEDULE OF ACTIVITY OF DERIVATIVE LIABILITIES

The following table provides a summary of the activity on the derivative liabilities (in thousands):

 

SCHEDULE OF ACTIVITY OF DERIVATIVE LIABILITIES

      
Derivative liabilities as of December 31, 2023  $ 
Fair value of derivatives issued in connection with Loan Agreement   822 
Gain recognized in earnings from change in fair value   (154)
Derivative liabilities as of June 30, 2024  $668 

SCHEDULE OF ESTIMATE FAIR VALUE OF DERIVATIVES

   June 30, 2024   December 31, 2023 
         
Common share price  $4.24     
Expected term (years)   3.00     
Risk-free interest rate (%)   4.40%    
Volatility (%)   97.78%