XML 31 R24.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Summary of Significant Accounting Policies (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Accounting Policies [Abstract]    
Schedule of Components of net Transfers from pH Pharma  

The following activity was extracted from the accounting records of pH Pharma Ltd. on a carve-out basis for the period from January 1, 2022 to March 1, 2022:

 

 

 

 

Year Ended December 31,

 

 

 

 

2022

 

Corporate allocations

 

 

 

 

Research and development

 

 

$

482,160

 

Selling, general and administrative

 

 

 

72,345

 

Accounts payable and general financing activities

 

 

 

809,469

 

Net increase in contributions from member

 

 

$

1,363,974

 

Schedule of Number Of Shares of Common Stock Issued Immediately Following the Consummation of the Business Combination   The following table details the number of outstanding shares of common stock of the combined Company immediately following the consummation of the Ignyte Business Combination:

 

 

 

Shares

 

Common stock redeemable and outstanding prior to business combination on September 30, 2022

 

 

5,750,000

 

Less: redemption of Ignyte shares

 

 

(5,159,287

)

Common stock of Ignyte

 

 

590,713

 

Ignyte founder shares

 

 

1,537,500

 

Shares issued for services and debt settlement

 

 

106,150

 

Total Ignyte shares

 

 

2,234,363

 

Peak Bio shareholders

 

 

17,295,044

 

Total shares of common stock immediately after business combination on November 1, 2022

 

 

19,529,407

 

Schedule of Reconciliation of Cash Flows Related Business Combination  

The following table provided the detail of the proceeds from completion of Ignyte business combination in the consolidated statement of cash flows for the year ended December 31, 2022:

 

 

 

Recapitalization

 

Cash - Ignyte trust and cash, net of redemptions and PIPE proceeds

 

$

13,766

 

Plus: restricted cash - Forward Share Purchase Agreement

 

 

4,551,750

 

Less: cash transaction costs allocated to the Company's equity

 

 

(655,141

)

Total

 

$

3,910,375

 

Schedule of Reconciliation of Changes in Stockholders' Deficit Related Business Combination  

The following table reconciles the elements of the Business Combination to the consolidated statement of changes in stockholders' deficit for the year ended December 31, 2022:

 

 

 

Recapitalization

 

Cash - Ignyte trust and cash, net of redemptions and PIPE proceeds

 

$

13,766

 

Plus: restricted cash - Forward Share Purchase Agreement

 

 

4,551,750

 

Less: fair value of private warrants

 

 

(450,000

)

Less: derivative liability on Forward Share Purchase Agreement

 

 

(80,110

)

Less: transaction costs allocated to the Company's equity

 

 

(3,907,245

)

Total

 

$

128,161

 

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed  

The following table details the allocated assets acquired and liabilities assumed from Ignyte at the Closing Date:

 

Assets Acquired

 

 

 

Cash - Ignyte trust and cash, net of redemptions

 

$

3,538,766

 

Plus: restricted cash - Forward Share Purchase Agreement

 

 

4,551,750

 

Other assets

 

 

692,487

 

   Assets acquired

 

 

8,783,003

 

Liabilities Assumed

 

 

 

Fair value of private warrants

 

 

450,000

 

Derivative liability on Forward Share Purchase Agreement

 

 

80,110

 

Other liabilities and accrued expenses

 

 

3,944,592

 

   Liabilities assumed

 

 

4,474,702

 

Net assets acquired

 

$

4,308,301

 

Schedule of Fair Value of Share-based Awards Measured with Weighted-Average Assumptions The fair value was determined using a Black-Scholes option pricing model with the following weighted average assumptions:

 

Six Months Ended

June 30,

2023

Expected volatility

79.3

%

Risk-free interest rate

4.66

%

Expected term (in years)

1.0

Expected dividend yield

0

%

The following weighted average assumptions were used in determining the fair value of stock options modified during the year ended December 31, 2023:

Year Ended December 31,

2023

Expected volatility

79.3

%

Risk-free interest rate

4.66

%

Expected term (in years)

1.0

Expected dividend yield

0

%

 

The following weighted average assumptions were used in determining the fair value of stock options during the year ended December 31, 2022:

Year Ended December 31,

2022

Expected volatility

75.1

%

Risk-free interest rate

1.81

%

Expected term (in years)

7.0

Expected dividend yield

0

%

Schedule of Dilutive Securities Excluded from Calculation of Net Loss Per Share

The following table sets forth the potentially dilutive securities that have been excluded from the calculation of diluted net loss per share because to include them would be anti-dilutive (in common stock equivalent shares):

 

 

June 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Common stock options

 

 

1,363,108

 

 

 

1,698,754

 

Common stock warrants

 

 

9,419,352

 

 

 

9,419,352

 

April 2023 Convertible Notes convertible into common stock

 

 

5,249,020

 

 

 

5,493,515

 

The following table sets forth the potentially dilutive securities that have been excluded from the calculation of diluted net loss per share because to include them would be anti-dilutive (in common stock equivalent shares):

 

 

 

December 31,

 

 

 

2023

 

 

2022

 

Common stock options

 

 

1,698,754

 

 

 

1,750,967

 

Common stock warrants

 

 

9,419,352

 

 

 

5,867,045

 

April 2023 Convertible Notes convertible into common stock

 

 

5,493,515