XML 37 R30.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Fair Value Measurement (Tables)
6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table presents the Company's financial assets and/or liabilities that were accounted for at fair value on a recurring basis as of June 30, 2024 and December 31, 2023, by level within the fair value hierarchy. There were no non-recurring fair value measurements, as the Company does not have any long-lived assets, including fixed assets, intangible assets or goodwill which can require non-recurring measurements for impairment.

 

 

 

Fair Value Measurements as of June 30, 2024

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes

 

$

 

 

$

 

 

$

 

 

$

 

Liability classified warrants

 

 

 

 

 

 

 

 

303

 

 

 

303

 

 

 

$

 

 

$

 

 

$

303

 

 

$

303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements as of December 31, 2023

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes

 

$

 

 

$

 

 

$

4,179

 

 

$

4,179

 

Liability classified warrants

 

 

 

 

 

 

 

 

2,307

 

 

 

2,307

 

Total

 

$

 

 

$

 

 

$

6,486

 

 

$

6,486

 

Summary of Changes in Forward Option and Convertible Notes Derivative Liability

The following table presents the changes in the forward option-prepaid forward contracts, convertible notes measured at fair value, warrants liability, and the notes derivative liability for the periods ended June 30, 2024 and December 31, 2023 (in thousands):

 

Level 3 Roll Forward

 

 

Convertible Notes

 

 

Liability Classified Warrants

 

Balance as of December 31, 2023

 

 

$

4,373

 

 

$

2,307

 

Additions

 

 

 

501

 

 

 

586

 

Cash paid to settle

 

 

 

(700

)

 

 

 

Exchange for short-term note payable

 

 

 

 

 

 

(450

)

Shares issued upon conversion or exercise

 

 

 

(4,922

)

 

 

(3,106

)

Changes in fair value

 

 

 

748

 

 

 

966

 

Balance as of June 30, 2024

 

 

$

 

 

$

303

 

Schedule of Significant Assumptions Valuing of Fair Value

The liability classified warrants as of June 30, 2024 and December 31, 2023, include three classes of warrants, and therefore, the range of assumptions used has been provided. Significant assumptions used in valuing warrants which require liability classification were as follows as of June 30, 2024 and December 31, 2023.

 

 

 

As of June 30, 2024

 

 

 

 

 

Expected volatility

 

 

115.00

%

Equivalent term (#)

 

 

3.33

 

Risk-free rate

 

 

4.37

%

Dividend yield

 

 

0.00

%

Stock price

 

$

7.59

 

Strike price (#)

 

$

287.50

 

 

 

As of December 31, 2023

 

 

 

Minimum

 

 

 

Maximum

 

Expected volatility

 

 

85.00

%

 

 

 

90.00

%

Equivalent term

 

 

4.04

 

 

 

 

4.65

 

Risk-free rate

 

 

3.84

%

 

 

 

3.90

%

Dividend yield

 

 

0.00

%

 

 

 

0.00

%

Stock price

$

 

0.44

 

 

$

 

0.44

 

Strike price

$

 

0.50

 

 

$

 

11.50