XML 132 R30.htm IDEA: XBRL DOCUMENT v3.24.4
Warrant Liability (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Schedule of Fair Value of Warrant  

The fair value of stock option awards accounted for under ASC 718 was estimated at the date of grant using a Black-Scholes option-pricing model with the following assumptions:

 

    

Year Ended
December 31,

2023

   

Year Ended
December 31,

2022

 
Expected term (years)     2.88 to 3.25       2.50 to 3.00  
Expected volatility     75.40% to 89.93 %     100.81% to 110.74 %
Risk-free interest rate     3.71% to 4.27 %     2.90% to 3.47 %
Dividend rate     0 %     0 %
Schedule of Warrant Liability

The Warrant liability at September 30, 2024 and December 31, 2023 was as follows:

 

   September 30, 2024   December 31, 2023 
Trading and Overallotment Warrants  $431,250   $1,121,250 
Note Warrants   11,765    30,588 
Offering Warrants – February 2023   20,053    234,072 
Offering Warrants – September 2023   216,911    1,036,875 
Inducement Warrants – May 2024   347,123    - 
Total Warrant Liability  $1,027,102   $2,422,785 

The Warrant liability at December 31, 2023 and 2022 was as follows:

 

   2023   2022 
Trading and Overallotment Warrants  $1,121,250    1,121,250 
Note Warrants   30,588    30,588 
Offering Warrants – February 2023   234,072    - 
Offering Warrants – September 2023   1,036,875    - 
Total Warrant Liability  $2,422,785    1,151,838 
Schedule of Warrant Outstanding

The Warrants outstanding at September 30, 2024 and December 31, 2023 were as follows:

 

   September 30, 2024   December 31,2023 
         
Trading, Overallotment and Underwriter Warrants   400,568    400,568 
Note Warrants   10,695    10,695 
Offering Warrants – February 2023   8,607    102,206 
Offering Warrants – September 2023   95,078    397,727 
Inducement Warrants – May 2024   260,799    - 
Warrants issued for services arrangement   28,636    22,500 
Total Warrants Outstanding   804,383    1,194,495 

The Warrants outstanding at December 31, 2023 and 2022 were as follows:

 

  

December 31,

2023

  

December 31,

2022

 
         
Trading and Overallotment Warrants   8,812,500    8,812,500 
Note Warrants   235,294    235,294 
Offering Warrants – February 2023   2,248,521    

-

 
Offering Warrants – September 2023   8,750,003    

-

 
Warrants issued for services arrangement   495,000    - 
Total Warrants Outstanding   20,541,318    9,047,794 
Schedule of Fair Value of Warrant

The fair value of stock option awards accounted for under ASC 718 was estimated at the date of grant using a Black-Scholes option-pricing model with the following assumptions for the options granted during the nine months ended September 30, 2024 and 2023.

 

   September 30, 2024   September 30, 2023 
Expected term (years)   2.66 to 3.06    2.88 to 3.25 
Expected volatility   81.15 % to 83.04%    75.40% to 89.93%
Risk-free interest rate   4.71 % to 4.76%   3.71% to 4.27%
Dividend rate   0    0 
 
Warrant [Member]    
Schedule of Fair Value of Warrant  

  

Year Ended
December 31,

2023

 
Expected term (years)   4.10 to 5.50  
Expected volatility   45.30% to 70.44%
Risk-free interest rate   3.53% to 4.54%
Dividend rate   0%
Schedule of Fair Value of Warrant

 

   September 30, 2024   September 30, 2023 
Expected term (years)   3.37 to 5.99    4.36 to 5.5 
Expected volatility   58.78% to 121.32%    45.31% to 59.93% 
Risk-free interest rate   3.41% to 4.56%    3.53 to 4.54%
Dividend rate   0    0