XML 29 R22.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of financial liabilities measured at fair value on a recurring basis

The following table presents information about the Company’s financial liabilities measured at fair value on a recurring basis and indicates the level of the fair value hierarchy used to determine such values:

 

 

 

March 31, 2024

 

(In thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability - Series A

 

$

 

 

$

 

 

$

 

 

$

 

Warrant liability - Series B

 

 

604

 

 

 

 

 

 

 

 

 

604

 

Total liabilities

 

$

604

 

 

$

 

 

$

 

 

$

604

 

 

 

 

December 31, 2023

 

(In thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability - Series A

 

$

15

 

 

$

 

 

$

 

 

$

15

 

Warrant liability - Series B

 

 

1,238

 

 

 

 

 

 

 

 

 

1,238

 

Total liabilities

 

$

1,253

 

 

$

 

 

$

 

 

$

1,253

 

Schedule of activity in the warrant liability measured at fair value on a recurring basis using unobservable inputs (Level 3)

The following table summarizes the activity in the warrant liability measured at fair value on a recurring basis using unobservable inputs (Level 3) during the three months ended March 31, 2024:

 

 

 

Warrant Liability

 

(In thousands)

 

Series A

 

 

Series B

 

 

Total

 

Balance, December 31, 2023

 

$

15

 

 

$

1,238

 

 

$

1,253

 

Change in the fair value of liability

 

 

(15

)

 

 

(634

)

 

 

(649

)

Balance, March 31, 2024

 

$

 

 

$

604

 

 

$

604

 

Schedule of assumptions used for the fair value calculations of the warrants

Below are the assumptions used for the fair value calculations of the Series A Warrants and Series B Warrants (each defined below), as of March 31, 2024 and December 31, 2023:

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Series A

 

 

Series B

 

 

Series A

 

 

Series B

 

Stock (ADS) price

 

$

1.87

 

 

$

1.87

 

 

$

3.12

 

 

$

3.12

 

Exercise price

 

$

17.00

 

 

$

17.00

 

 

$

17.00

 

 

$

17.00

 

Expected term (in years)

 

 

0.4

 

 

 

5.4

 

 

0.7

 

 

 

5.7

 

Expected volatility

 

 

85.0

%

 

 

95.0

%

 

 

85.0

%

 

 

95.0

%

Risk-free interest rate

 

 

5.4

%

 

 

4.2

%

 

 

5.1

%

 

 

3.9

%

Expected dividend yield