Quarterly report pursuant to Section 13 or 15(d)

Note 8 - Common Stock Warrant Liabilities

v3.24.1.1.u2
Note 8 - Common Stock Warrant Liabilities
3 Months Ended
Mar. 31, 2024
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 condensed consolidated statements of operations.

 

Warrant Liability

 

The Company has previously issued freestanding warrants to purchase shares of its common stock in connection with financing activities. The outstanding  October 2022 Warrants and the fully exercised January 2023 Warrants are classified as liabilities on the balance sheet as they contain terms for redemption of the underlying security that are outside the Company's control. The Black-Scholes Model is used to value the warrants classified as liabilities and 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 was measured at the time of issuance and 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.

 

In January 2024, the Company entered into an inducement letter with the investor from the January 2023 Registered Direct Offering which provided for the immediate exercise of certain of its existing outstanding warrants to exercise for cash an aggregate of 25,871 shares of the Company’s common stock at a reduced exercise price of $22.545 per share. Included in the exercise were the entirety of the January 2023 Warrants. The Company revalued the January 2023 Warrants on January 5, 2024, resulting in a fair value of $0.3 million. The $0.1 million increase in the fair value of the common stock warrant liability resulted in an offsetting change in fair value of warrant liabilities in the Unaudited Condensed Consolidated Statements of Operations (see Note 7).

 

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, 2023

  $ 426     $ 160     $ 586  

Change in fair value of warrants

    (13 )     129       116  

Exercise of warrants

          (289 )     (289 )

Fair value of warrants outstanding as of March 31, 2024

  $ 413     $     $ 413  

 

The key inputs for the  October 2022 Warrants using the Black-Scholes model were as follows:

 

 

   

March 31,

   

December 31,

 
   

2024

   

2023

 

Stock price

  $ 11.10     $ 12.00  

Risk-free interest rate

    4.21 %     3.84 %

Expected dividend yield

           

Expected term in years

    3.5       3.8  

Expected volatility

    162 %     148 %