XML 30 R20.htm IDEA: XBRL DOCUMENT v3.23.3
Warrant Liability (Tables)
9 Months Ended
Sep. 30, 2023
Short-Term Debt [Line Items]  
Schedule of Derivative Liabilities Assumptions

Stock price  $$0.35 - $0.85 
Risk-free interest rate   3.62% - 3.99%
Expected volatility   120.81% - 123.61%
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 weighted average assumptions:

 

 

Common Warrants and Placement

Agents Warrants

 
  September 30, 2023   At Inception 
   (Unaudited)   (Unaudited) 
Stock price  $0.24   $1.20 
Risk-free interest rate   4.6%   3.60%
Expected volatility   119.7%   121.5%
Expected life (in years)   4.5    5.0 
Expected dividend yield   -    - 
Fair value of warrants (in thousands)  $1,053   $5,831 
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:

 

   September 30,   December 31, 
   2023   2022 
   (Unaudited)     
Stock price  $0.24   $0.89 
Risk-free interest rate   4.95%   4.22%
Expected volatility   89%   109%
Expected life (in years)   1.8    2.6 
Expected dividend yield   -    - 
           
Fair value of warrants  $2   $19