XML 42 R30.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt and Warrants Transactions (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Assumptions Utilized The derivative was initially recognized at a fair value of $4.2 million and was subsequently adjusted to $1.6 million at December 31, 2022 and was eliminated with the retirement of the notes at December 31, 2023. The following assumptions were utilized:
Convertible Notes DerivativeCommon stock market priceRisk-free interest rateExpected dividend yieldExpected term (in years)Expected volatility
August 11, 2022 at Issuance
$3.04 3.28 %— 1.3956.3 %
December 31, 2022$2.10 4.68 %— 1.0061.6 %
March 31, 2023 for April 1, 2023 Installment date$1.16 4.68 %— 0.7584.3 %
May 1, 2023 for May 1, 2023 Installment date$1.22 4.68 %— 0.6781.6 %
May 31, 2023 for June 1, 2023 Installment date$1.21 4.91 %— 0.5986.2 %
June 30, 2023 for July 1, 2023 Installment date$1.11 5.42 %— 0.5090.7 %
July 31, 2023 for August 1, 2023 Installment date$1.14 5.53 %— 0.4259.9 %
August 31, 2023 for September 1, 2023 Installment date$1.71 5.54 %— 0.3369.9 %
September 30, 2023 for October 1, 2023 Installment date$1.21 5.56 %— 0.2578.2 %
November 1, 2023 for November 1, 2023 Installment date $1.03 5.60 %— 0.1752.4 %
December 1, 2023 for December 1, 2023 Installment date $0.68 5.53 %— 0.08147.5 %
December 31, 2023 for December 31, 2023 Installment date
$0.83 5.53 %— 0.00— %
Below are the specific assumptions utilized:
WarrantsAdditional Warrants
December 31, 2023December 31, 2022December 31, 2023December 31, 2022
Common stock market price0.83$2.10 $0.83 $2.10 
Risk-free interest rate4.10 %3.76 %4.10 %3.76 %
Expected dividend yield— — — — 
Expected term (in years)3.614.61 4.12 5.12 
Expected volatility66.8 %64.2 %68.7 %65.5 %
Schedule of Balance of the Notes
The balance of the Notes as of December 31, 2023 and 2022 is as follows (in thousands):
December 31, 2023December 31, 2022
Gross Current Balance
$— $15,000 
Unamortized Discount— (5,656)
Unamortized Issuance Costs— (337)
Net Balance
$— $9,007