XML 54 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2024
Warrants and Rights Note Disclosure [Abstract]  
Schedule of Fair Value Method to Allocate Net Proceeds Received from Sale of Common Stock and Pre-funded Warrants

 

 

Purchase Price Allocation

 

PIPE Shares

 

$

110,127

 

Pre-Funded Warrants

 

 

39,826

 

Total

 

$

149,953

 

Schedule Of Assumptions Used To Estimate Fair Value Of Warrants The following assumptions were used to estimate the fair value of the warrants at issuance:

Risk-free interest rate

 

 

3.46

%

Expected dividend yield

 

 

Expected term (in years)

 

 

5.2

 

Expected volatility

 

 

81

%

Market value of common stock (per share)

 

$

0.71

 

The Company estimated the fair value of the SSI Warrant liability using the following assumptions as of December 31, 2024 and 2023:

 

 

December 31,
2024

 

 

December 31,
2023

 

Risk-free interest rate

 

 

4.43

%

 

 

3.84

%

Expected dividend yield

 

 

 

 

 

 

Expected term (in years)

 

 

4.1

 

 

 

4.5

 

Expected volatility

 

 

87

%

 

 

88

%

Market value of common stock (per share)

 

$

1.73

 

 

$

1.77

 

Schedule of Warrant Liability

The following table summarizes changes in the Company’s warrant liability during the years ended December 31, 2024 and 2023 (in thousands):

 

 

Warrant Liability

 

Balance at January 1, 2023

 

$

 

Issuance of SSI Warrants

 

 

252

 

Issuance of 2023 Pre-funded Warrants

 

 

39,826

 

Change in fair value

 

 

34,718

 

Reclass of 2023 Pre-funded Warrants to equity

 

 

(74,342

)

Balance at December 31, 2023

 

$

454

 

Change in fair value

 

 

(16

)

Balance at December 31, 2024

 

$

438