XML 36 R26.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2025
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 and non-recurring basis (in thousands):

 

Description 

Fair Value at

March 31, 2025

   Level 1   Level 2   Level 3 
                 
Recurring Assets                    
Cash equivalents                    
Money market funds  $9,554   $9,554   $   $ 
Money market deposit account   5,145    5,145         
Short-term investments                    
U.S. treasury securities   35,436    35,436         
U.S. federal agency securities   32,783        32,783     
Total assets measured at fair value  $82,918   $50,135   $32,783   $ 
                     
Liabilities                    
Warrant liabilities  $24,769   $   $   $24,769 
Total liabilities measured at fair value  $24,769   $   $   $24,769 

 

 

Description 

Fair Value at

December 31, 2024

   Level 1   Level 2   Level 3 
                 
Recurring Assets                    
Cash equivalents                    
Money market funds  $17,627   $17,627   $   $ 
Money market deposit account   5,109    5,109         
Short-term investments                    
U.S. treasury securities   23,968    23,968         
U.S. federal agency securities   40,375        40,375     
Certificates of deposit   10,020        10,020     
Total assets measured at fair value  $97,099   $46,704   $50,395   $ 
                     
Liabilities                    
Warrant liabilities  $32,014   $   $   $32,014 
Total liabilities measured at fair value  $32,014   $   $   $32,014 
SCHEDULE OF OUTSTANDING WARRANT LIABILITIES

As of March 31, 2025 and December 31, 2024, the Company had the following outstanding warrant liabilities:

 

  

March 31, 2025

  

December 31, 2024

 
         
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 $4.07 per share   589,681    589,681 
SCHEDULE OF ACTIVITY OF WARRANT LIABILITIES

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

 

      
Warrant liabilities as of December 31, 2024  $32,014 
Gain recognized in earnings from change in fair value   (7,245)
Warrant liabilities as of March 31, 2025  $24,769 
SCHEDULE OF ESTIMATE FAIR VALUE OF WARRANTS

The following table outlines the key inputs for the Black-Scholes option-pricing model:

 

  

March 31, 2025

  

December 31, 2024

 
         
Common share price  $4.76   $5.57 
Expected term (years)   1.713.78     1.964.02  
Risk-free interest rate (%)   3.81% – 3.85%    4.16% – 4.24% 
Volatility (%)   

89.60% - 100.00%

    

92.64% - 100.00%

 
Expected dividend yield (%)   0%   0%