XML 181 R25.htm IDEA: XBRL DOCUMENT

Warrants (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2024

Dec. 31, 2023

Schedule of Changes in Warrant Liability


		Warrants ($)
Balance as of January 1, 2023		$	261,569
Additional warrants issued			—
Change in fair value			(5,033)
Balance as of December 31, 2023		$	256,536
Additional warrants issued			—
Change in fair value			(5,842)
Balance as of September 30, 2024		$	250,694


		Warrants ($)
Balance as of January 1, 2022		$	374,694
Additional warrants issued			—
Change in fair value			(113,125)
Balance as of December 31, 2022		$	261,569
Additional warrants issued			—
Change in fair value			(5,033)
Balance as of December 31, 2023		$	256,536

Schedule of Fair Value of Warrants Liabilities


Fair Value of Warrants		$	1.65 — $9.60
Exercise price		$	3.90 — $7.35
Risk free interest rate			3.51%— 4.50	%
Expected dividend yield			—	%
Expected volatility			79.19% — 79.59	%
Expected term			1 year - 3	years


Fair Value of Warrants		$	13.95 – $30.15
Exercise price		$	7.95 – $14.40
Risk free interest rate			4.09% - 4.74	%
Expected dividend yield			—	%
Expected volatility			79.08% - 92.90	%
Expected term			3	years

Schedule of Warrant Issuance Date


					September 30,		December 31,
Warrant Issuance Date		Strike Price			2024		2023
November 9, 2016		$	46.80		5,342		5,342
January 23, 2020		$	120.00		12,430		12,430
January 23, 2020		$	120.00		34,974		34,974
April 18, 2023		$	20.10		—		51,689
June 5, 2023		$	4.80		—		85,314
December 21, 2023		$	4.80		192,869		240,000
April 3, 2024		$	14.55		—		—
April 3, 2024		$	15.90		—		—
September 3, 2024		$	4.80		95,494		—
September 3, 2024		$	4.80		190,987		—
September 3, 2024		$	4.80		636,404		—
September 10, 2024		$	3.45		250,930		—
Total warrants outstanding					1,419,430		429,749


					As of December 31,
Warrant Issuance Date		Strike Price			2023		2022
November 9, 2016		$	46.80		5,342		5,342
January 23, 2020		$	120.00		12,430		12,430
January 23, 2020		$	120.00		34,974		54,974
August – December 2021		$	300.00		—		17,917
January – February 2022		$	300.00		—		1,012
September 14, 2022		$	20.10		—		26,000
April 18, 2023		$	20.10		51,689	(1)	—
June 5, 2023		$	20.10		85,314	(1)	—
December 21, 2023		$	20.10		240,000		—
Total warrants outstanding					429,749		97,675

(1)	As of December 31, 2023, all 51,689 of the April 18, 2023 warrants and 7,112 of the June 5, 2023 warrants are held in abeyance for benefit of the institutional investor until notice from the institutional investor that the shares may be issued in compliance with the beneficial ownership limitation.

Tabular disclosure of the nature and terms of the financial instruments and the rights and obligations embodied in those instruments, information about settlement alternatives, if any, in the contract and identification of the entity that controls the settlement alternatives including: a. The amount that would be paid, or the number of shares that would be issued and their fair value, determined under the conditions specified in the contract if the settlement were to occur at the reporting date b. How changes in the fair value of the issuer's equity shares would affect those settlement amounts (for example, "the issuer is obligated to issue an additional x shares or pay an additional y dollars in cash for each $1 decrease in the fair value of one share") c. The maximum amount that the issuer could be required to pay to redeem the instrument by physical settlement, if applicable d. The maximum number of shares that could be required to be issued, if applicable e. That a contract does not limit the amount that the issuer could be required to pay or the number of shares that the issuer could be required to issue, if applicable f. For a forward contract or an option indexed to the issuer's equity shares, the forward price or option strike price, the number of issuer's shares to which the contract is indexed, and the settlement date or dates of the contract, as applicable. g. The components of the liability that would otherwise be related to shareholders' interest and other comprehensive income (if any) subject to the redemption feature (for example, par value and other paid in amounts of mandatorily redeemable instruments are disclosed separately from the amount of retained earnings or accumulated deficit).

+ References + Details