XML 37 R30.htm IDEA: XBRL DOCUMENT v3.24.3
Warrants (Tables)
9 Months Ended
Sep. 30, 2024
Warrants Issued with Series A Preferred Stock | 2017 Warrants  
Warrants  
Schedule of Fair Value of Warrants Using the Black Scholes Option Pricing Model

The fair value of warrants issued was estimated using the Black‑Scholes option pricing model with the following assumptions for the 2017 Warrants.

 

Contractual term (in years)

 

 

10.0

 

Volatility

 

 

74.48

%

Risk-free interest rate

 

 

3.20

%

Dividend yield

 

 

0.00

%

Warrants Issued with Series B Preferred Stock | 2018 Warrants  
Warrants  
Schedule of Fair Value of Warrants Using the Black Scholes Option Pricing Model

The fair value of the 2018 Warrants was estimated using the Black‑Scholes option pricing model with the following assumptions:

 

Contractual term (in years)

 

 

10.0

 

Volatility

 

 

73.22

%

Risk-free interest rate

 

 

2.70

%

Dividend yield

 

 

0.00

%

Warrants Issued with Series B Preferred Stock | 2019 Warrants  
Warrants  
Schedule of Fair Value of Warrants Using the Black Scholes Option Pricing Model

The fair value of the 2019 Warrants was estimated using the Black-Scholes option pricing model with the following assumptions:

 

Contractual term (in years)

 

 

10.0

 

Volatility

 

 

73.22

%

Risk-free interest rate

 

 

2.70

%

Dividend yield

 

 

0.00

%

Common And Pre-Funded Warrants  
Warrants  
Schedule of Warrants Outstanding

A summary of the Company’s outstanding pre-funded and common stock warrants as of September 30, 2024 is as follows:

 

 

Equity Classified

 

 

Liability Classified

 

 

Total

 

 

Warrants

 

 

Warrants

 

 

Warrants

 

Outstanding as of January 1, 2024

 

 

31,783,652

 

 

 

19,750,000

 

 

 

51,533,652

 

Warrants granted and issued

 

 

2,000,000

 

 

 

 

 

 

2,000,000

 

Warrants exercised

 

 

(5,592,680

)

 

 

(9,025,000

)

 

 

(14,617,680

)

Outstanding as of September 30, 2024

 

 

28,190,972

 

 

 

10,725,000

 

 

 

38,915,972

 

Common Warrants  
Warrants  
Schedule of Fair Value of Warrants Using the Black Scholes Option Pricing Model

The Common Warrants were remeasured using a Black-Scholes option pricing model with a range of assumptions included below as of September 30, 2024 and December 31, 2023.

 

 

September 30,

 

 

December 31,

 

 

2024

 

 

2023

 

Expected term (in years)

 

 

2.1

 

 

 

2.4

 

Volatility

 

 

99.92

%

 

 

109.46

%

Risk-free interest rate

 

 

3.77

%

 

 

4.32

%

Dividend yield

 

 

0.00

%

 

 

0.00

%