XML 35 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Warrants (Tables)
6 Months Ended
Jun. 30, 2024
Warrants and Rights Note Disclosure [Abstract]  
Schedule of Warrants Outstanding

The Company had the following warrants outstanding at June 30, 2024 and December 31, 2023:

 

 

 

As of
June 30, 2024

 

 

As of
December 31, 2023

 

Liability Classified Warrants

 

 

 

 

 

 

Investor D Warrants

 

 

 

 

 

254,732

 

Private Placement Warrants

 

 

229,520

 

 

 

229,520

 

PIPE Investor Warrants

 

 

20,000

 

 

 

20,000

 

Subtotal

 

 

249,520

 

 

 

504,252

 

 

 

 

 

 

 

 

Equity Classified Warrants

 

 

 

 

 

 

Investor E Warrants

 

 

650,446

 

 

 

 

Placement Agent Warrants

 

 

21,682

 

 

 

 

Public Stockholder Warrants

 

 

422,000

 

 

 

422,000

 

Legacy Warrants

 

1,957

 

 

 

1,957

 

Subtotal

 

 

1,096,085

 

 

 

423,957

 

Grand Total

 

 

1,345,605

 

 

 

928,209

 

Schedule of Weighted-Average Strike Price and Time to Maturity for Each Warrant Tranche

The following tables provides the weighted-average strike price and time to maturity for each warrant tranche as of June 30, 2024 and December 31, 2023:

 

As of June 30, 2024

 

Warrant Share Equivalents

 

 

Weighted-Average Strike Price

 

 

Weighted-Average Time to Expiration

 

Liability Classified Warrants

 

 

 

 

 

 

 

 

 

Private Placement Warrants

 

 

229,520

 

 

$

287.50

 

 

 

3.32

 

PIPE Investor Warrants

 

 

20,000

 

 

$

287.50

 

 

 

3.32

 

 

 

 

 

 

 

 

 

 

 

 Equity Classified Warrants

 

 

 

 

 

 

 

 

 

Investor E Warrants

 

 

650,446

 

 

$

20.76

 

 

 

4.93

 

Placement Agent Warrants

 

 

21,682

 

 

$

22.75

 

 

 

4.58

 

Public Stockholder Warrants

 

 

422,000

 

 

$

287.50

 

 

 

3.33

 

Legacy SeaStar Inc. Warrants

 

 

1,957

 

 

$

250.00

 

 

 

1.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2023

 

Warrant Share Equivalents

 

 

Weighted-Average Strike Price

 

 

Weighted-Average Time to Expiration

 

Liability Classified Warrants

 

 

 

 

 

 

 

 

 

Investor D Warrants

 

 

254,732

 

 

$

12.50

 

 

 

4.65

 

Private Placement Warrants

 

 

229,520

 

 

$

287.50

 

 

 

3.82

 

PIPE Investor Warrants

 

 

20,000

 

 

$

287.50

 

 

 

3.82

 

 

 

 

 

 

 

 

 

 

 

 Equity Classified Warrants

 

 

 

 

 

 

 

 

 

Public Stockholder Warrants

 

 

422,000

 

 

$

287.50

 

 

 

3.82

 

Legacy SeaStar Inc. Warrants

 

 

1,957

 

 

$

250.00

 

 

 

2.38

 

 

Schedule of Warrant Activity

Below is the warrant activity for the six-months ended June 30, 2024:

 

 

 

Investor D Warrants

 

 

Investor E Warrants

 

 

Placement Agent Warrants

 

 

Private Placement Warrants

 

 

PIPE Investor Warrants

 

 

Public Stockholders' Warrants

 

 

Legacy Warrants

 

Outstanding as of December 31, 2023

 

 

254,732

 

 

 

 

 

 

-

 

 

 

229,520

 

 

 

20,000

 

 

 

422,000

 

 

 

1,957

 

Issuance

 

 

42,217

 

 

 

831,895

 

 

 

21,682

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(170,625

)

 

 

(181,449

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited / cancelled

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchanged for Investor D Note

 

 

(126,324

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding as of June 30, 2024

 

 

-

 

 

 

650,446

 

 

 

21,682

 

 

 

229,520

 

 

 

20,000

 

 

 

422,000

 

 

 

1,957