Annual report pursuant to Section 13 and 15(d)

Note 8 - Common Stock Warrant Liabilities

v3.24.1
Note 8 - Common Stock Warrant Liabilities
12 Months Ended
Dec. 31, 2023
Notes to Financial Statements  
Common Stock Warrant Liabilities [Text Block]

Note 8 — Common Stock Warrant Liabilities

 

The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in ASC 480 and ASC 815. The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own common stock, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

 

For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be recorded at their initial fair value on the date of issuance, and each consolidated balance sheet date thereafter. Changes in the estimated fair value of the warrants are recognized as a gain or loss on the consolidated statements of operations.

 

Warrant Liability

 

The Company has issued freestanding warrants to purchase shares of its common stock in connection with financing activities ( October 2022 Warrants and January 2023 Warrants as described in Note 1). The outstanding October 2022 Warrants and January 2023 Warrants are classified as liabilities in the balance sheet as they contain terms for redemption of the underlying security that are outside the Company's control. The Company used a Monte Carlo simulation approach to initially value the October 2022 Warrants, which allows to factor in the effect of a down-round protection feature, to value the October 2022 Warrants at the time of issuance on October 11, 2022 and for the period ending December 31, 2022. The Black-Scholes model was used to value the January 2023 Warrants at the time of issuance on January 31, 2023. The approach required management to estimate inputs including expected volatility and expected term and is most significantly impacted by the volatility of the Company's common stock price. These inputs are inherently subjective and require significant analysis and judgment to develop.

 

The fair value of the warrants is re-measured at each financial reporting date with any changes in fair value being recognized in change in fair value of warrant liabilities, a component of other income (expense), in the consolidated statements of operations and comprehensive income (loss). The Company will continue to re-measure the fair value of the October 2022 Warrant liabilities until exercise or expiration of the warrants on October 10, 2027 and the January 2023 Warrants until exercise or expiration of the warrants on January 31, 2026. The October 2022 Warrants originally contained a one-time down-round price protection feature. In connection with the January 2023 Registered Direct Offering and Private Placement, the down-round price protection feature was triggered and the exercise price for the October 2022 Warrants was permanently adjusted to $1.55, which was the offering price for the January 2023 Registered Direct Offering and Private Placement. The Black-Scholes model was used to value the October 2022 Warrants and January 2023 Warrants as of December 31, 2023.

 

Fair Value of Warrant Liabilities

 

Warrant liabilities are categorized within Level 3 of the fair value hierarchy and are measured at fair value on a recurring basis as follows (in thousands):

 

   

October 2022

   

January 2023

         
   

Warrants

   

Warrants

   

Total

 

Fair value of warrants outstanding as of December 31, 2021

  $ -     $     $  

Fair value of warrants at issuance as of October 11, 2022

    8,278                

Exercise of warrants

    (89 )              

Change in fair value of warrants

    (5,580 )              

Fair value of warrants outstanding as of December 31, 2022

    2,609             2,609  

Fair value of warrants at issuance as of January 31, 2023

          2,235          

Change in fair value of warrants

    (2,183 )     (2,075 )        

Fair value of warrants outstanding as of December 31, 2023

  $ 426     $ 160     $ 586  

 

The key inputs for the October 2022 Warrants for the Monte Carlo simulation and Black-Scholes model were as follows:

 

   

December 31,

   

December 31,

 
   

2023

   

2022

 
    (Black-Scholes     (Monte Carlo  
    model)     Simulation)  

Stock price

  $ 0.16     $ 1.16  

Risk-free interest rate

    3.84 %     4.02 %

Expected dividend yield

           

Expected term in years

    3.78       4.78  

Expected volatility

    148 %     93 %

 

The key inputs for the January 2023 Warrants using the Black-Scholes model were as follows:

 

   

December 31,

   

January 31,

 
   

2023

   

2023

 

Stock price

  $ 0.16     $ 1.38  

Risk-free interest rate

    4.23 %     3.90 %

Expected dividend yield

           

Expected term in years

    2.10       3.00  

Expected volatility

    175 %     160 %