XML 38 R24.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2023
Accounting Policies [Abstract]  
Summary of Goodwill
As of December 31, 2023, the goodwill associated with the AxoBio Acquisition, as shown below, is classified as a component of assets available for sale in the accompanying consolidated balance sheets.
 
Balance as of January 1, 2023
   $ —   
AxoBio Acquisition
     19,188,278  
  
 
 
 
Balance as of December 31, 2023
   $ 19,188,278  
  
 
 
 
Summary of Securities that were Excluded from the Diluted Per Share
Potentially dilutive securities, which are not included in diluted weighted average shares outstanding for the periods ended December 31, 2023 and 2022, consist of the following (in common stock equivalents):
 
    
December 31,
 
    
2023
    
2022
 
Series A Preferred Stock (if converted)
     4,243,000        —   
Stock Options
     1,689,765        2,235,313  
Public Warrants
     4,638,454        3,870,524  
Series A Preferred Stock (if converted)
     —         2,010,728  
Series B Preferred Stock (if converted)
     —         2,817,886  
Series
C-1
Preferred Stock (if converted)
     —         89,264  
Series
C-2
Preferred Stock (if converted)
     —         5,857,512  
Preferred Stock Warrants
     —         164,894  
Convertible Notes (if converted)
     —         777,062  
  
 
 
    
 
 
 
Total
     10,571,219        17,823,183  
  
 
 
    
 
 
 
Schedule of Other Financial Assets and Liabilities Recorded in Balance Sheet at Fair Value
Other financial assets and liabilities as of December 31, 2023 and 2022 are categorized based on a hierarchy of inputs as follows:
 
    
December 31, 2023
    
December 31, 2022
    
Fair Value
 
    
Carrying
    
Estimated
    
Carrying
    
Estimated
    
Input
 
    
Value
    
Fair Value
    
Value
    
Fair Value
    
Hierarchy
 
Forward purchase agreement
   $ 5,700,451      $ 5,700,451      $ —       $ —         Level 3  
SBA Loan
     1,505,070        1,498,000        —         —         Level 2  
Derivati
ve
liabilities
     —         —         826,980        826,980        Level 3  
Schedule of Changes in Fair Value of Level 3 Financial Assets and Liabilities
Changes in the fair value of Level 3 financial assets and liabilities for the year ended December 31, 2023 are as follows:
 
    
Fair Value Measurements Using Significant

Unobservable Inputs (Level 3)
 
    
Forward
Purchase
Agreement
    
Derivative
Liabilities
    
Earnout
Liabilities
 
Balance, beginning of year
   $ —       $ 826,980      $ —   
Initial recognition
     15,968,581        —         13,482,292  
Change in fair value
     (10,268,130      (826,980      38,093  
  
 
 
    
 
 
    
 
 
 
Balance, end of period
   $ 5,700,451      $ —       $ 13,520,385  
  
 
 
    
 
 
    
 
 
 
Schedule of Fair Value of the Overallotment Liability
The fair value of the embedded derivatives in the convertible notes as of December 31, 2022 was valued using a Monte-Carlo model and was based upon the following management assumptions:
 
    
December 31,
2022
 
Stock price
   $ 2.60  
Expected term (years)
     0.04  
Volatility
     55.1
Risk-free interest rate
     4.38
Probability of Qualified Financing or IPO
     50.00
Probability of a Change in Control Event
     10.00