XML 43 R33.htm IDEA: XBRL DOCUMENT v3.25.1
WARRANTS (Tables)
3 Months Ended
Mar. 31, 2025
Warrants  
SUMMARY OF AGGREGATE FAIR VALUES FOR THE WARRANT DERIVATIVE LIABILITY

The following table summarizes the calculated aggregate fair values for the warrant derivative liability using the Black-Scholes method based on the following assumptions for the Offering:

 

Exercise price per share of warrant  $0.85 
Fair market closing price per share of Common Stock  $0.58 
Volatility   83%
Expected term (years)   5 
Risk-free interest rate   4.12%
Dividend yield   0%
SCHEDULE OF CLASS OF WARRANT

 

   Number of
warrants issued
  

Weighted-

average
exercise price

   Number of
warrants exercised
   Number of
warrants outstanding
 
Pre-IPO convertible notes   2,900,904   $5.31        2,900,904 
IPO tradeable   2,326,835    3.06    (725,580)   1,601,255 
IPO non-tradeable   3,015,464    3.06    (311,006)   2,704,458 
Direct offering March 8, 2024   1,600,000    1.64    (1,066,667)   533,333 
Placement agent direct offering March 8, 2024   32,000    1.64        32,000 
Inducement/direct offering August 5, 2024   1,752,082    1.50    (1,302,082)   450,000 
Placement agent direct offering August 5, 2024   49,862    1.50        49,862 
Direct offering October 21, 2024   2,662,782    1.50    (1,136,391)   1,526,391 
Placement agent direct offering October 21, 2024   61,448    1.50        61,448 
Warrant inducement February 25, 2025   2,926,166    0.85        2.926.166 
Placement agent warrant inducement February 25, 2025   87,785    0.85        87,785 
Balance at March 31, 2025   17,415,328   $2.74    (4,541,726)   12,873,602