XML 42 R18.htm IDEA: XBRL DOCUMENT
v3.24.1.u1

Warrant Liabilities | 12 Months Ended
--- | ---
Dec. 31, 2023
Warrant Liabilities |
Warrant Liabilities | 12. Warrant Liabilities The Company has evaluated financial instruments arising from an adjustable exercise price for warrants that are issued and outstanding as of December 31, 2023 and 2022. The Company utilizes a Monte Carlo simulation model for warrants that have an option to convert at a variable number of shares to compute the fair value of the liability and to mark to market the fair value of the derivative at each balance sheet date. The inputs utilized in the application of the Monte Carlo model included a starting stock price of $7.91 per share, an expected remaining term of each warrant as of the valuation date, estimated volatility of 75%, drift, and a risk-free rate ranging from 3.46% to 59.01%. Risk-free interest rate: The Company uses the risk-free interest rate of a U.S. Treasury Note adjusted to be on a continuous return basis to align with the Black-Scholes option-pricing model. Dividend yield: The Company uses a 0% expected dividend yield as the Company has not paid dividends to date and does not anticipate declaring dividends in the near future. Neuraxis, Inc. Notes to Financial Statements Volatility: The Company calculates the expected volatility based on comparable company’s historical stock prices with a look back period commensurate with the period to maturity. Expected term: The Company’s remaining term is based on the remaining contractual maturity of the warrants. The following are the changes in the warrant liabilities during the years ended December 31, 2023 and 2022. Schedule of Changes in Warrant Liabilities
|  | Level 1 |  |  | Level 2 |  |  | Level 3 |
Warrant liabilities as of January 1, 2022 |  | $ | — |  |  | $ | — |  |  | $ | 32,102 |
Addition |  |  | — |  |  |  | — |  |  |  | 2,808,331 |
Changes in fair value of warrant liabilities |  |  | — |  |  |  | — |  |  |  | (606,049 | )
Warrant liabilities as of December 31, 2022 |  |  | — |  |  |  | — |  |  |  | 2,234,384 |
Addition |  |  | — |  |  |  | — |  |  |  | 2,446,502 |
Changes in fair value of warrant liabilities |  |  | — |  |  |  | — |  |  |  | (844,854 | )
Reclassified to equity |  |  | — |  |  |  | — |  |  |  | (3,827,807 | )
Warrant liabilities as of December 31, 2023 |  | $ | — |  |  | $ | — |  |  | $ | 8,225 |

X
- References No definition available. + Details
Name: | NRXS_DisclosureWarrantLiabilitiesAbstract
Namespace Prefix: | NRXS_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Warrant Liabilities Disclosure [Text Block] + References No definition available. + Details
Name: | NRXS_WarrantLiabilitiesDisclosureTextBlock
Namespace Prefix: | NRXS_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration