XML 54 R25.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following table presents, for each of the fair value hierarchy levels required under ASC 820, the Company’s liabilities that are measured at fair value on a recurring basis as of December 31, 2024:
Quoted Prices in Active Markets (Level 1)Significant Other Observable Inputs (Level 2)Significant Other Unobservable Inputs (Level 3)
Liabilities:
Warrant liability$— $— $— 
The following table presents, for each of the fair value hierarchy levels required under ASC 820, the Company’s liabilities that are measured at fair value on a recurring basis as of December 31, 2023:
Quoted Prices in Active Markets (Level 1)Significant Other Observable Inputs (Level 2)Significant Other Unobservable Inputs (Level 3)
Liabilities:
Warrant liability$— $— $
Schedule of Activity for the Liability Measured at Estimated Fair Value Using Unobservable Inputs
The following table presents the changes is the fair value of the Level 3 liability:
Warrant Liability
Fair value as of December 31, 2023$
Change in valuation(3)
Balance as of December 31, 2024$— 
Schedule of Fair Value Measurement Inputs and Valuation Techniques
The Black-Scholes valuation model was used to estimate the fair value of the warrants with the following assumptions:
December 31, 2024
Volatility166.0 %
Expected term in years2.5
Dividend rate0.0 %
Risk-free interest rate4.26 %
The Black-Scholes option-pricing model was used to estimate the fair value of the Series B-1 Common and Series B-2 Common Warrants with the following weighted-average assumptions:
Volatility156.3 %
Expected term in years1.63
Dividend rate0.0 %
Risk-free interest rate4.65 %
The Black-Scholes option-pricing model was used to estimate the fair value of the Series C-1 Common
Warrants, the Series C-2 Common Warrants, and the Placement Agent Warrants with the following weighted-average assumptions:
Volatility159.1 %
Expected term in years1.65
Dividend rate0.0 %
Risk-free interest rate4.92 %
The Black-Scholes option-pricing model was used to estimate the fair value of the Series D-1 Common Warrants, the Series D-2 Common Warrants, and the October 2024 PA Warrants with the following weighted-average assumptions:
Volatility174.4 %
Expected term in years1.65
Dividend rate0.0 %
Risk-free interest rate4.16 %