Warrant Liability (Tables)

9 Months Ended

Sep. 30, 2024

Warrant Liability

Schedule of Warrant Liability

The warrants outstanding and fair values at each of the respective valuation dates are summarized below:

Warrant Liability	Warrants Outstanding		Fair Value per Share	Fair Value
Fair value as of year ended 12/31/2023		71,019		$	146
Change in fair value of warrant liability		-			(37	)
Fair value as of year ended 9/30/2024		71,019		$	109

Schedule of Assumptions Used in Warrant Liability

The following assumptions were used to calculate the warrant liability for nine months ended September 30, 2024 and 2023:

	2024			2023
Exercise price	$	2.80 to $5.25		$	0.49 - $5.25
Share price	$	1.99 - $2.73		$	1.28
Volatility		105.98% - 542.65	%		137.02% - 287.87	%
Risk-free interest rate		3.58% - 5.09	%		3.81 % - 4.74	%
Dividend yield		0.0	%		0.0	%
Expected term		1.0 to 5.0 years			0.1 to 3.4 years