XML 49 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1
Note 12 - Fair Value Considerations (Tables)
6 Months Ended
Dec. 31, 2024
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
  Fair Value at December 31,  Fair Value Measurements at December 31, 2024 
  

2024

  

(Level 1)

  

(Level 2)

  

(Level 3)

 
  

(in thousands)

 

Liabilities:

                

Derivative warrant liabilities

 $6,386  $  $  $6,386 

Total

 $6,386  $  $  $6,386 
   Fair Value at June 30,  Fair Value Measurements at June 30, 2024 
  

2024

  

(Level 1)

  

(Level 2)

  

(Level 3)

 
  

(in thousands)

 

Liabilities:

                

Derivative warrant liabilities

 $12,745  $  $  $12,745 

Total

 $12,745  $  $  $12,745 
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
  

Derivative

 
  

Warrant Liabilities

 
  

(in thousands)

 

Balance as of June 30, 2024

 $12,745 

Settlements (1)

  (463)

Included in earnings

  (5,896)

Balance as of December 31, 2024

 $6,386 
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

June 2023 Warrants

  

Warrants

 
  

Tranche A

  

Other (1)

 
  

Monte Carlo &

    
  

Black-Scholes

  

Black-Scholes

 

Aytu closing stock price

 

$ 1.70

  

$ 1.70

 

Equivalent term (years)

 3.4  2.1-2.7 

Expected volatility

 

80.8%

  

74.7%-80.5%

 

Risk-free rate

 

4.3%

  

4.3%

 

Dividend yield

 

0.0%

  

0.0%