XML 47 R30.htm IDEA: XBRL DOCUMENT v3.25.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2024
Stockholders' Equity [Abstract]  
Warrants Valuation Assumptions
The common stock was valued at $1,133,480, based on the Company’s stock price. The pre-funded warrants and common warrants were valued at $1,615,701 and $1,854,099, respectively, using the following Black-Scholes assumptions:

   
Pre-funded warrants
   
Common warrants
 
Expected term (in years)
   
4
     
4
 
Risk‑free interest rate
   
3.83
%
   
3.83
%
Dividend yield
   
%    
%
Expected volatility
   
100.25
%
   
100.25
%
Exercise price
 
$
0.0001
   
$
1.095
 
Stock price
 
$
0.86
   
$
0.86
 
Black-Scholes value
 
$
0.86
   
$
0.58
 
Warrants Outstanding to Purchase Shares of Common Stock
As of December 31, 2024, the Company has warrants outstanding to purchase shares of common stock, which are all exercisable in whole or in part, with expiration dates as follows:

 
 
2024
   
2023
 
   
Number of
         
Number of
       
  
 
warrants
   
Exercise
   
warrants
   
Exercise
 
Expiration date
 
outstanding
   
price
   
outstanding
   
price
 
March 2024
   
     
     
31,882
   
$
31.50
 
April 2024
   
     
     
4,762
   
$
31.50
 
November 2024
   
     
     
5,805,083
   
$
1.48
 
April 2025
   
55,177
   
$
7.25
     
55,177
   
$
7.25
 
December 2026
   
128,934
   
$
9.45
     
128,934
   
$
9.45
 
January 2027
   
12,705
   
$
9.45
     
12,705
   
$
9.45
 
April 2028
   
68,809
   
$
1.53
     
68,809
   
$
1.53
 
November 2028
   
5,805,083
   
$
1.18
     
5,805,083
   
$
1.18
 
Total
   
6,070,708
             
11,912,435