XML 38 R22.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of Carrying Value and Fair Value

The carrying value and fair value of the Company’s financial instruments are as follows:

 

December 31, 2023  Level 1   Level 2   Level 3   Total 
Liabilities                    
Warrant liabilities  $   $   $1,766   $1,766 

 

As of December 31, 2022  Level 1   Level 2   Level 3   Total 
Liabilities                    
Warrant liabilities  $   $   $203,043   $203,043 
Schedule of Fair Value Assumptions

The fair value of the warrants outstanding was estimated using the Black-Scholes model. The application of the Black-Scholes model requires the use of a number of inputs and significant assumptions including volatility. The following reflects the inputs and assumptions used:

 

As of 

December 31, 2023

  

December 31, 2022

 
Stock price  $0.07   $1.30 
Exercise price  $6.40   $6.04 
Remaining term (in years)   3.5    0.46 
Volatility   171.8%   159%
Risk-free rate   3.84%   3.99%
Expected dividend yield   %    
Warrant measurement input   -    - 
Schedule of Change in Fair Value of the Warrant Liabilities

The warrant liabilities will be remeasured at each reporting period with changes in fair value recorded in other income (expense), net on the consolidated statements of operations. The change in fair value of the warrant liabilities was as follows:

 

 

Warrant liabilities    
Estimated fair value at December 31, 2022  $203,043 
Issuance of warrant liabilities   - 
Change in fair value   (201,277)
Estimated fair value at December 31, 2023  $1,766