XML 40 R27.htm IDEA: XBRL DOCUMENT
v3.24.2.u1

CONVERTIBLE NOTES FINANCINGS (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2024
Debt Disclosure [Abstract] |
SCHEDULE OF BASED ON RELATIVE FAIR VALUE ALLOCATION OF PROCEEDS AND COSTS | The Company determined that there were no embedded derivatives within the convertible notes that required bifurcation from the host agreement. In connection with the December 2023 convertible notes that were issued on January 11, 2024, the Company allocated the gross proceeds received and the fees incurred over the applicable convertible notes and warrants based on their relative fair values as follows (in thousands): SCHEDULE OF BASED ON RELATIVE FAIR VALUE ALLOCATION OF PROCEEDS AND COSTS
|  | Relative |  |  | Allocation |  |  | Allocation of Proceeds and Costs |  |  | Allocation of Proceeds, |
|  | Fair Value |  |  | Percentage |  |  | Proceeds |  |  | Costs |  |  | Net |
Convertible notes |  | $ | 1,750 |  |  |  | 46.24 | % |  | $ | 650 |  |  | $ | (31 | ) |  | $ | 619 |
Note warrants |  |  | 2,035 |  |  |  | 53.76 | % |  |  | 755 |  |  |  | (35 | ) |  |  | 720 |
|  | $ | 3,785 |  |  |  | 100.00 | % |  | $ | 1,405 |  |  | $ | (66 | ) |  | $ | 1,339 |
SCHEDULE OF FAIR VALUE ASSUMPTIONS | The Company estimated the fair values of the convertible notes as of January 11, 2024 based off a valuation performed by a third-party specialist as of December 15, 2023 using a binomial tree model and the following assumptions: SCHEDULE OF FAIR VALUE ASSUMPTIONS
|  | Stock Price |  |  | Credit Spread |  |  | Volatility |  |  | Risk-Free Rate |
Convertible notes |  | $ | 1.75 |  |  |  | 2,000 |  |  |  | 109 | % |  |  | 3.90 | %
The fair value of the note warrants, all of which qualified for equity classification, was determined using the Black-Scholes pricing model as of January 11, 2024 using the following assumptions:
|  | Stock Price |  |  | Exercise Price |  |  | Expected Life |  | Volatility |  |  | Dividend |  |  | Risk-Free Rate |
Warrants |  | $ | 1.75 |  |  | $ | 1.43 |  |  | 5 years |  |  | 102 | % |  |  | 0.00 | % |  |  | 3.90 | %
SCHEDULE OF ACTIVITY OF CONVERTIBLE NOTES | The following table shows the activity that occurred during the six months ended June 30, 2024 for the convertible notes on the accompanying condensed consolidated balance sheet: SCHEDULE OF ACTIVITY OF CONVERTIBLE NOTES
|  | Gross convertible notes |  |  | Debt discount and debt issuance costs |  |  | Convertible notes, net |
Beginning balance as of January 1, 2024 |  | $ | 16,616 |  |  | $ | (9,843 | ) |  | $ | 6,773 |
December 2023 notes issued in January 2024 |  |  | 1,405 |  |  |  | (786 | ) |  |  | 619 |
Paid-in-kind interest added to principal |  |  | 584 |  |  |  | - |  |  |  | 584 |
Amortization of debt discount and debt issuance costs |  |  | - |  |  |  | 919 |  |  |  | 919 |
Ending balance as of June 30, 2024 |  | $ | 18,605 |  |  | $ | (9,710 | ) |  | $ | 8,895 |

X
- Definition Tabular disclosure of convertible debt instrument. Includes, but is not limited to, principal amount and amortized premium or discount. + References No definition available. + Details
Name: | us-gaap_ConvertibleDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique used to measure similar asset in prior period by class of asset or liability on non-recurring basis. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnNonrecurringBasisValuationTechniquesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration