Quarterly report pursuant to Section 13 or 15(d)

Warrants (Tables)

v3.23.3
Warrants (Tables)
9 Months Ended
Sep. 30, 2023
Warrants  
Schedule of Outstanding Warrants

The following summarizes the Company’s outstanding warrants to purchase shares of the Company’s common stock as of and for the years ended September 30, 2023 and December 31, 2022:

 

 

    Warrants    

Weighted Average

Exercise Price

 
Warrants outstanding as of December 31, 2022     9,433,584     $ 5.92  
Issued         $  
Exercised         $  
Terminated/Expired         $  
Warrants outstanding as of March 31, 2023     9,433,584     $ 5.92  
Issued     14,768,125     $ 0.26  
Exercised         $  
Terminated/Expired         $  
Warrants outstanding as of June 30, 2023     24,201,709     $ 5.92  
Issued         $  
Exercised         $  
Terminated/Expired         $  
Warrants outstanding as of September 30, 2023     24,201,709     $ 5.92  
Schedule of Fair Value Measurement Inputs

The Alphia warrant liabilities are determined using a risk-neutral Monte Carlo simulation based approach, a Level 3 valuation. The significant inputs to the warrant liabilities are as follows:

 

 

    September 30, 2023  
   

First Tranche

Warrant

   

Second Tranche

Warrant

 
Exercise price   $ 0.26     $ 0.26  
Stock price   $ 0.21     $ 0.21  
Volatility     66.0 %     66.0 %
Time to maturity     5 years       5 years  
Risk-free rate     5.55 %     4.63 %
Dividend yield     %     %
Schedule of Warrant Liability Activity

The following table summarizes the Alphia warrant liability activity for three and nine months ended September 30, 2023:

 

 

Fair value of warrant liabilities as of March 31, 2023   $  
Warrant liabilities incurred     2,208  
Loss (gain) in change of fair value of warrant liabilities      
Fair value of warrant liabilities as of June 30, 2023   $ 2,208  
Warrant liabilities incurred      
Loss (gain) in change of fair value of warrant liabilities     (1,339 )
Fair value of warrant liabilities as of September 30, 2023   $ 869