XML 54 R43.htm IDEA: XBRL DOCUMENT v3.25.3
Warrant Liability (Tables)
9 Months Ended
Sep. 30, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Warrant Liability

The warrants outstanding and fair values at each of the respective valuation dates are summarized below:

 

Warrant Liability 

Warrants

Outstanding

  

Fair Value

per Share

   Fair Value 
Fair value as of 12/31/2024   57,777   $2.05   $118 
Change in fair value of warrant liability   -    -    (112)
Fair value as of 9/30/2025   57,777   $0.25   $6 
Schedule of Assumptions Used in Warrant Liability

The following assumptions were used to calculate the warrant liability as of September 30, 2025 and 2024, respectively:

 

   2025 
Exercise price  $2.80 to $5.25 
Share price  $2.44 to $2.98 
Volatility   52.78% to 79.26%
Risk-free interest rate   3.68 to 4.41%
Dividend yield   0.0%
Expected term   1 to 2.00 years