XML 50 R37.htm IDEA: XBRL DOCUMENT v3.24.4
Fair Value Measurements (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Fair Value Disclosures [Abstract]    
Schedule of Fair Value Hierarchy Valuation Inputs

The following table presents information about the Company’s assets that are measured at fair value on a recurring basis at September 30, 2024 and December 31, 2023 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

(in thousands)  Level 

September 30,

2024

  

December 31,

2023

 
Assets:             
Investment, related party  1  $8   $78 
Liabilities:             
Warrant liability – 2022 Purchase Warrants  3  $125   $328 
Warrant liability - 2022 Inducement Warrants  3  $156   $412 
Warrant liability – 2023 Purchase Warrants  3  $1,320   $3,470 
Total Liabilities     $1,601   $4,210 

The following table presents information about the Company’s assets that are measured at fair value on a recurring basis and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

(in thousands)  Level  

December 31,

2023

  

December 31,

2022

 
             
Assets:               
Investment, related party   1   $78   $10,548 
Liabilities:               
Contingent Consideration   3   $-   $2,400 
Warrant liability – 2023 Purchase Warrants   3   $3,470   $- 
Warrant liability – 2022 Purchase Warrants   3   $328   $1,129 
Warrant liability – 2022 Inducement Warrants   3   $412   $1,714 
Schedule of Fair Value of Contingent Consideration  

The following table provides a roll forward of the fair value of the contingent consideration:

 

(in thousands)    
Balance at December 31, 2021  $6,200 
Change in fair value of contingent consideration   (3,800)
Balance at December 31, 2022  $2,400 
Change in fair value of contingent consideration   100 
Release of contingent consideration   (2,500)
Balance at December 31, 2023  $- 
Schedule of Fair Value Warrant by Using Black-Scholes Pricing Model Assumptions  

The fair value at issuance for the Level 3 warrants was estimated using a Black-Scholes pricing model based on the following assumptions at May 16, 2022 for the 2022 Purchase Warrants, July 26, 2022 for the 2022 Inducement Warrants, and November 2, 2023 for the 2023 Purchase Warrants:

 

   2023 Purchase  

2022 Purchase

  

2022 Inducement

 
Stock price  $4.90   $52.40   $32.80 
Expiration term (in years)   5.00    5.50    4.34 
Volatility   90%   65.0%   70.0%
Risk-free Rate   4.6%   2.83%   2.84%
Dividend yield   0.0%   0.0%   0.0%

 

The fair value for the Level 3 warrants at December 31, 2023 was estimated using Black-Scholes pricing model based on the following assumptions:

 

   2023 Purchase

2022 Purchase

2022 Inducement

 
Stock price  $2.77 
Expiration term (in years)   4.84 
Volatility   95%
Risk-free Rate   3.82%
Dividend yield   0.0%

 

The fair value for the Level 3 warrants at December 31, 2022 was estimated using Black-Scholes pricing model based on the following assumptions:

 

  

2022 Purchase

  

2022 Inducement

 
Stock price  $18.40   $18.40 
Expiration term (in years)   4.88    3.92 
Volatility   70%   75%
Risk-free Rate   3.96%   4.07%
Dividend yield   0.0%   0.0%
Schedule of Changes in Fair Value Warrant Liabilities

The following table presents the changes in the Level 3 warrant liabilities measured at fair value (in thousands):

 

  2024   2023 
  

Nine Months Ended

September 30,

 
  2024   2023 
Fair value at beginning of period  $4,210   $2,843 
Issuance of new warrants   4,092    - 
Exercise of warrants   (5,372)   - 
Change in fair value of warrant liabilities   (1,329)   (2,001)
Fair value at end of period  $1,601   $842 

The following table presents the changes in the warrant liabilities measured at fair value (in thousands):

 

  

December 31,

2023

  

December 31,

2022

 
Fair value at beginning of year  $2,843   $12,854 
Issuance of new warrants   6,778    13,217 
Exercise of warrants   -    (6,840)
Change in fair value of warrant liability   (6,456)   (19,017)
Warrant inducement expense (See Note 18. Stockholders’ Equity - Exercise of 2021 Purchase Warrant and Issuance of 2022 Inducement Warrant)   1,045    2,629 
Fair value at end of year  $4,210    2,843