XML 29 R16.htm IDEA: XBRL DOCUMENT v3.24.3
Stockholders' Equity (Tables)
9 Months Ended
Sep. 30, 2024
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Summary of the Company's Warrants Outstanding

The following table is a summary of the Company’s warrants outstanding as of September 30, 2024:

 

 

 

 

 

 

 

 

Shares of

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

Number of

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

 

Warrants Outstanding

 

 

Warrants Exercisable

 

 

Underlying Warrants

 

 

Exercise Price

 

 

Initial Exercise Date

 

Expiration Date

 

Pre-Funded Warrants

 

 

580,610

 

 

 

580,610

 

 

 

580,610

 

 

$

0.0012

 

 

February 13, 2024

 

Until Exercised in Full

 

Series A Warrants

 

 

545,933

 

 

 

545,933

 

 

 

545,933

 

 

$

8.16

 

 

February 13, 2024

 

February 13, 2029

 

Modified Series A Warrants(1)

 

 

373,176

 

 

 

373,176

 

 

 

373,176

 

 

$

0.01

 

 

February 13, 2024

 

February 13, 2029

 

Series B Warrants

 

 

665,826

 

 

 

665,826

 

 

 

665,826

 

 

$

8.16

 

 

February 13, 2024

 

November 13, 2024

 

Series C Warrants(2)

 

 

643,973

 

 

 

643,973

 

 

 

643,973

 

 

$

8.16

 

 

February 13, 2024

 

November 13, 2024 or February 13, 2029

 

Modified Series C Warrants(1)

 

 

250,627

 

 

 

250,627

 

 

 

250,627

 

 

$

0.01

 

 

February 13, 2024

 

February 13, 2029

 

Representativesʼ Warrants

 

 

45,955

 

 

 

45,955

 

 

 

45,955

 

 

$

13.47

 

 

August 13, 2024

 

February 13, 2029

 

Total warrants

 

 

3,106,100

 

 

 

3,106,100

 

 

 

3,106,100

 

 

 

 

 

 

 

 

 

(1)
The Modified Series A Warrants and Modified Series C Warrants represent Series A Warrants and Series C Warrants, respectively, modified under the September 2024 Exercise Price Warrant Amendment.
(2)
The Series C Warrants are subject to a vesting schedule and may only be exercised to the extent and in proportion to a holder of the Series C Warrants exercising its corresponding Series B Warrants, subject to accelerated vesting pursuant to the Warrant Amendment described above. The Series C Warrants expire on November 13, 2024, provided that to the extent and in proportion to a holder of the Series C Warrants have vested based on the exercise of the corresponding Series B Warrants, such Series C Warrants will expire on February 13, 2029.
Summary of Estimated Fair Value of Stock Option Award

The estimated fair value of each stock option award granted was determined on the date of grant using the Black-Scholes option-pricing valuation model with the following assumptions:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2024

 

2023

 

 

2024

 

2023

Risk free interest rate

 

3.8% – 3.9%

 

 

 

 

3.8% – 4.5%

 

1.3% – 3.4%

Expected option term (in years)

 

5.8 – 6.0

 

 

 

 

5.5 – 6.0

 

5.5 – 6.0

Expected volatility of common stock

 

105.8% – 106.6%

 

 

 

 

105.8% – 107.1%

 

99.3% – 103.6%

Expected dividend yield

 

0.0%

 

 

 

 

0.0%

 

0.0%

Summary of Recognized Stock-Based Compensation Expense

The Company recognized stock-based compensation expense as follows:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Research and development

 

$

3,016

 

 

$

 

 

$

4,231

 

 

$

2,841

 

Selling, general and administrative

 

 

128,571

 

 

 

281,758

 

 

 

507,963

 

 

 

843,629

 

Total stock-based compensation expense

 

$

131,587

 

 

$

281,758

 

 

$

512,194

 

 

$

846,470

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Stock options

 

$

130,054

 

 

$

281,758

 

 

$

510,661

 

 

$

846,470

 

ESPP

 

 

1,533

 

 

 

 

 

 

1,533

 

 

 

 

Total stock-based compensation expense

 

$

131,587

 

 

$

281,758

 

 

$

512,194

 

 

$

846,470

 

 

ESPP [Member]  
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Summary of Estimated Fair Value of Stock Option Award

The estimated fair value of each ESPP award granted was determined on the date of purchase date using the Black-Scholes option-pricing valuation model with the following assumptions:

 

 

Three and Nine Months Ended September 30,

 

 

 

2024

 

2023

 

Risk free interest rate

 

4.9%

 

 

 

Expected option term (in years)

 

0.5

 

 

 

Expected volatility of common stock

 

91.5%

 

 

 

Expected dividend yield

 

0.0%