Quarterly report pursuant to Section 13 or 15(d)

FAIR VALUE (Tables)

v3.24.3
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2024
July 2024 Warrants  
FAIR VALUE  
Schedule of modified option pricing assumptions and assumptions used upon issuance

    

July 21,

    

September 30,

 

2024

2024

 

Volatility

 

75.9-82.0

%  

80.6-83.0

%

Risk-free interest rate

 

4.10-4.20

%  

3.50-3.60

%

Expected life (years)

 

0.7-5.0

 

0.5-4.8

Dividend

 

0

%  

0

%

September 2023 Warrants  
FAIR VALUE  
Schedule of modified option pricing assumptions and assumptions used upon issuance

    

September 30,

    

December 31,

2024

2023

Volatility

81.0-85.0

%  

82.0-83.0

%

Risk-free interest rate

 

4.41

%  

3.80-5.40

%

Expected life (years)

 

0.8-4.2

0.3-4.7

Dividend

 

0

%  

0

%

October 2022 Warrants  
FAIR VALUE  
Schedule of modified option pricing assumptions and assumptions used upon issuance

    

September 30, 

    

December 31, 

 

2024

2023

Volatility

78.3

%  

81.1

%

Risk-free interest rate

 

3.58

%  

3.84

%

Expected life (years)

 

3.1

 

3.8

Dividend

 

0

%  

0

%

Schedule of changes in the fair market value of the warrants

    

Level 3

Fair value of Level 3 liabilities as of December 31, 2023

$

13,131,691

Change in warrant fair value

(4,566,773)

Issuance of July 2024 Inducement Warrants

12,000,000

Settlement of 2023 Tranche A Warrants to equity

(4,800,000)

Settlement of 2023 Tranche B Warrants to equity

(2,610,000)

Exercise of October 2022 Warrants

 

(1,225,676)

June 30, 2024, fair value of Level 3 liabilities

$

11,929,242