XML 187 R47.htm IDEA: XBRL DOCUMENT v3.24.4
COMMON STOCK PURCHASE WARRANTS (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Common Stock Purchase Warrants    
SCHEDULE OF WARRANT MODIFICATION

 

   Issuance
date assumptions
   September 30, 2024
assumptions
 
Volatility – range   106.0%   106.6%
Risk-free rate   3.36%   3.58%
Dividend   0%   0%
Remaining contractual term   5.0 years    3.5 years 
Exercise price  $5.507.50   $5.507.50 
Common stock issuable under the warrants   1,125,000    1,125,000 
 
   Issuance
date assumptions
   September 30, 2024
assumptions
 
Volatility – range   72.1 - 101.1%    106.6%
Risk-free rate   4.255.46%    3.58%
Dividend   0%   0%
Remaining contractual term   0.1 - 5.0 years    4.7 years 
Exercise price  $2.51   $2.51 
Common stock issuable under the warrants   1,768,227    1,195,219 
 

  

   Terms at
August 23, 2022
 
Volatility - range   103.7%
Risk-free rate   3.17 - 3.36 %
Dividend   0%
Remaining contractual term   3.4 - 4.1 years 
Exercise price  $65.00 
Common stock issuable under the warrants   1,215,000 

 

   Issuance date assumptions   December 31, 2023 assumptions 
Volatility - range   106.0%  $105.4%
Risk-free rate   3.36%   3.84%
Dividend   0%   0%
Remaining contractual term   5.0 years    4.3 years 
Exercise price   5.507.50    5.507.50 
Common stock issuable under the warrants   1,125,000    1,125,000 
 
SCHEDULE OF WARRANT ACTIVITY

The following table summarizes information about shares issuable under all warrants outstanding during the nine months ended September 30, 2024:

 

   Warrants   Weighted average
exercise price
 
Vested Balance, December 31, 2023   1,125,000   $6.50 
Granted   1,768,227    2.51 
Exercised   (573,008)   (2.51)
Forfeited/cancelled        
Vested Balance, September 30, 2024   2,320,219   $4.44 

The following table summarizes information about shares issuable under warrants outstanding during the years ended December 31, 2023 and 2022:

 

   Warrants   Weighted
average
exercise price
 
Vested Balance, January 1, 2022   1,300,430   $64.80 
Granted        
Exercised       
Cancelled   (1,232,971)   (65.08)
Vested Balance, December 31, 2022   67,459   $60.26 

 

   Warrants   Weighted
average
exercise price
 
Vested Balance, January 1, 2023   67,459   $60.26 
Granted   1,125,000    6.50 
Exercised        
Forfeited/cancelled   (67,459)   (60.26)
Vested Balance, December 31, 2023   1,125,000   $6.50 
SCHEDULE OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS

 

     Outstanding and exercisable warrants 
Exercise price   Number of warrants   Weighted average
remaining contractual life
 
$5.50    375,000    3.5 years 
$6.50    375,000    3.5 years 
$7.50    375,000    3.5 years 
$2.51    1,195,219    4.7 years 
             
      2,320,219    4.1 years 

The following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable warrants to purchase shares of common stock as of December 31, 2023:

 

    Outstanding and exercisable warrants 
Exercise
price
   Number of
warrants
   Weighted average
remaining
contractual life
 
$5.50    375,000    4.3 years 
$6.50    375,000    4.3 years 
$7.50    375,000    4.3 years 
             
      1,125,000    4.3 years