XML 31 R21.htm IDEA: XBRL DOCUMENT v3.23.1
Warrant Liability (Tables)
3 Months Ended
Mar. 31, 2023
Short-Term Debt [Line Items]  
Schedule of Derivative Liabilities Assumptions

 

Stock price  $0.85 
Risk-free interest rate   3.62%
Expected volatility   121%
Expected life (in years)   5.3 
Expected dividend yield   - 
2023 Warrants [Member]  
Short-Term Debt [Line Items]  
Schedule of Derivative Liabilities Assumptions

The warrant liabilities for the Common Warrants and the Placement Agents Warrants were valued using a Binomial pricing model with the following assumptions:

  

   (Unaudited)   (Unaudited) 
  Common Warrants and Placement Agents Warrants 
  At Inception   March 31, 2023 
   (Unaudited)   (Unaudited) 
Stock price  $1.02   $0.55 
Risk-free interest rate   3.60%   3.60%
Expected volatility          121.5%            120.4%  
Expected average life (in years)   5.0    4.76 
Expected dividend yield   -    - 
Fair value of warrants (in thousands)  $5,831   $2,919 

2020 Warrants [Member]  
Short-Term Debt [Line Items]  
Schedule of Derivative Liabilities Assumptions

The warrant liabilities for the 2020 warrants were valued using a Binomial pricing model with the following assumptions:

   

   March 31,   December 31, 
   2023   2022 
   (Unaudited)     
Stock price  $0.55   $0.89 
Risk-free interest rate   4.06%   4.22%
Expected volatility   106.6%   109%
Expected life (in years)   2.3    2.6 
Expected dividend yield   -    - 
           
Fair value of warrants (in thousands)  $7,000   $19,000