XML 39 R15.htm IDEA: XBRL DOCUMENT v3.25.3
DERIVATIVE LIABILITIES
9 Months Ended
Sep. 30, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
DERIVATIVE LIABILITIES DERIVATIVE LIABILITIES
The Company determined that certain warrants to purchase common stock do not satisfy the criteria for classification as equity instruments due to the existence of certain net cash and non-fixed settlement provisions that are not within the sole control of the Company. Conversion and exercise prices may be lowered if the Company issues securities at lower prices in the future. Such warrants are measured at fair value at each reporting date, and the changes in fair value are included in determining net income (loss) for the period. The Company used a Model Monte Carlo Simulation model to determine the fair value of the derivative liabilities.
September 30, 2025
Common stock issuable upon exercise of warrants270,463
Market value of common stock on measurement date$2.41 
Exercise price$15.11 
Risk free interest rate (1)3.56 %
Expected life in years1.25 years
Expected volatility (2)172.0 %
Expected dividend yields (3)— %
December 31, 2024
Common stock issuable upon exercise of warrants92,877
Market value of common stock on measurement date$1.90 
Exercise price$44.00 
Risk free interest rate (1)4.17 %
Expected life in years2 years
Expected volatility (2)80.0 %
Expected dividend yields (3)— %
(1)The risk-free interest rate was determined using the applicable Treasury Bill as of the measurement date.
(2)The historical trading volatility was based on historical fluctuations in stock price for Boxlight.
(3)The Company does not expect to pay a dividend in the foreseeable future.