XML 22 R10.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Note 4 - Warrants
6 Months Ended
Jun. 30, 2024
Notes to Financial Statements  
Warrants Disclosure [Text Block]

4. Warrants

 

Liability Classified Warrants

 

The Company uses the Black-Scholes option pricing model (BSM) to determine the fair value of its warrants at the date of issue and outstanding at each reporting date. The risk-free interest rate assumption is based upon observed interest rates on zero coupon U.S. Treasury bonds linearly interpolated to obtain a maturity period commensurate with the term of the warrants. Estimated volatility is a measure of the amount by which the Company's stock price is expected to fluctuate each year during the expected life of the warrants. Only the volatility of the Company's own stock is used in the Black-Scholes option pricing model. 

 

The assumptions used in determining the fair value of the Company's outstanding liability classified warrants are as follows:

 

  

June 30, 2024

  

December 31, 2023

 

Risk-free interest rate

 

4.3% to 5.2%

  

3.8% to 5.4%

 

Volatility

 

87.9% to 94.9%

  

79.5% to 108.7%

 

Expected life (years)

 

0.6 to 4.5

  

0.3 to 5.0

 

Dividend yield

 

—%

  

—%

 

 

A summary of the Company's liability classified warrant activity during the six months ended June 30, 2024 and related information follows: 

 

  

Number of Shares

  

Range of Warrant Exercise

  

Weighted Average

  

Weighted Average Remaining Contractual

 
  

Under Warrant

  

Price per Share

  

Exercise Price

  

Life (Years)

 

Balance at January 1, 2024

  1,082,895  $9.60  $157.50  $24.32   5.1 

Expired warrants

  (75,909) $99.00  $99.00  $99.00    

Balance at June 30, 2024

  1,006,986  $9.60  $94.50  $   4.4 

Exercisable at June 30, 2024

  1,006,986  $9.60  $94.50  $15.31   4.4 

 

For a summary of the changes in fair value associated with the Company's warrant liability for the six months ended June 30, 2024, see Note 2 - Basis of presentation, principles of consolidation and significant accounting policies - Fair Value of Financial Instruments.

 

Equity Classified Warrants

 

In March 2024, the Company granted equity-classified warrants to purchase up to 3,334 shares of Company common stock with a ten-year term and an exercise price of $9.15. The warrants vest annually over four years while services are being performed.

 

At June 30, 2024, the Company had 63,105 equity classified warrants outstanding and 40,658 warrants were exercisable. At  December 31, 2023, the Company had 289,276 equity classified warrants outstanding and 266,350 warrants were exercisable.

 

The Company recorded stock compensation expense for the non-employee consulting agreements of $35,000 and $46,000 for the three months ended  June 30, 2024 and 2023, respectively, and $68,000 and $92,000 for the six months ended June 30, 2024 and 2023 , respectively. At  June 30, 2024, there was $309,000 of unrecognized stock compensation expense related to the Company's equity classified warrants.