XML 44 R30.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Mezzanine Equity And Stockholders' Equity (Deficit) (Tables)
12 Months Ended
Dec. 31, 2023
Equity [Abstract]  
Schedule of Convertible Preferred Stock
As of December 31, 2022, Convertible Preferred Stock consisted of the following:
 
    
Authorized
    
Issued and
Outstanding
    
Carrying
Value
    
Liquidation
Preference
    
Issuance
Price
 
Series A convertible preferred stock
     2,010,728        2,010,728      $ 7,714,336      $ 7,714,336      $ 2.19  
Series B convertible preferred stock
     2,893,515        2,824,881        7,025,434        7,025,434        2.49  
Series
C-1
convertible preferred stock
     3,436,863        426,732        772,028        772,028        2.54  
Series
C-2
convertible preferred stock
     6,011,960        5,857,512        15,904,275        15,904,275        2.15  
Summary Of Information Related To Common Stock Warrants The following table presents information related to Common Stock warrants for the year ended December 31, 2023.
 
                  
Weighted
        
                  
Average
        
           
Weighted
    
Remaining
        
           
Average
    
Contractual
    
Aggregate
 
    
Number of
    
Exercise
    
Life in
    
Intrinsic
 
    
Warrants
    
Price
    
Years
    
Value
 
Outstanding and exercisable, December 31, 2022
     644,980      $ 2.08        5.03      $ —   
Warrants issued
     16,489        14.20        
Public Warrants assumed in Business Combination
     3,976,985        11.50        
  
 
 
    
 
 
    
 
 
    
 
 
 
Outstanding and exercisable, December 31, 2023
     4,638,454      $ 10.20        4.62      $ 1,382,919  
  
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Option Activity
A summary of the option activity during the year ended December 31, 2023 is presented below:
 
    
Number of
Options
    
Weighted
Average
Exercise
Price
    
Weighted
Average
Remaining
Life in
Years
    
Aggregate
Intrinsic
Value
 
Outstanding, December 31, 2022
     2,235,313      $ 2.12        8.07      $ 1,083,492  
Granted
     1,504,638        2.92        
Exercised
     (21,158      1.94        
Expired/Cancelled
     (2,029,028      2.21        
  
 
 
    
 
 
    
 
 
    
 
 
 
Outstanding, December 31, 2023
     1,689,765      $ 2.72        9.00      $ 1,850,397  
  
 
 
    
 
 
    
 
 
    
 
 
 
Vested/Exercisable, December 31, 2023
     283,438      $ 2.06        6.18      $ 496,063  
  
 
 
    
 
 
    
 
 
    
 
 
 
Schedule of Assumptions used in Black Scholes Option Pricing Model
The weighted average fair value of the options granted during the year ended December 31, 2023 was based on a Black Scholes option pricing model using the following assumptions:
 
Expected volatility
    
70% - 76%
 
Expected term of option
     6.0 - 7.0  
Range of risk-free interest rate
    
3.6% - 3.8%
 
Dividend yield
     0%