Quarterly report pursuant to Section 13 or 15(d)

Warrants

v3.24.3
Warrants
9 Months Ended
Sep. 30, 2024
Warrants  
Warrants

Note 16: Warrants

 

The following table summarizes the Company’s warrant activity:

 

                       
    Warrants     Weighted-Average Remaining Contractual Life     Weighted-Average Exercise Price per Share  
Outstanding at December 31, 2023   6,852,952     4.16     $ 7.14  
Granted     100,000       4.56     $ 1.00  
Exercised               $  
Expired     (26,000 )         $ 26.88  
Forfeitures               $  
Outstanding at September 30, 2024     6,926,952       3.45     $ 6.98  
                         
Exercisable at September 30, 2024     6,926,952       3.45     $ 6.98  
Exercisable at December 31, 2023     6,852,952       4.16     $ 7.14  

 

As of September 30, 2024, 89,286 derivative warrants classified as a liability as issued with convertible notes in 2020 to purchase shares of the Company’s common stock remained outstanding and are revalued each reporting period. As of September 30, 2024, the warrants were revalued at approximately $291, resulting in a $0.1 million decrease in the liability as compared to December 31, 2023. The change in value was recorded as a Gain on Revaluation of Warrants within Other Income (Expense), net on the condensed consolidated statements of operations and within the Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities on the condensed consolidated statements of cash flows.

 

The Company has 4,784,909 warrants as of December 31, 2023 with a reprice option that was triggered by the registered direct offering which reduced the exercise price from $2.50 per share to $1.00 per share. The reduction in exercise price reduced the Weighted-Average Exercise Price per Share from $8.19 before the reprice to $7.14 after the reprice.

 

The fair value of the outstanding derivative warrants was determined by using the Black-Scholes Merton option pricing model based on the following assumptions as of September 30, 2024:

 

       
Market Price   $ 0.87  
Exercise Price   $ 2.10  
Dividend Yield     %  
Volatility     61%  
Risk-free Interest Rate     3.98%  
Expected Life of Warrants     0.45 years