Annual report pursuant to Section 13 and 15(d)

FAIR VALUE MEASUREMENTS (Tables)

v3.24.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
SCHEDULE OF WARRANT USING BLACK-SCHOLES MODEL INPUTS

SCHEDULE OF WARRANT USING BLACK-SCHOLES MODEL INPUTS

    July 10, 2023  
Exercise price   $ 9.00  
Share price   $ 9.00  
Time to maturity     4.8 years  
Expected volatility     90 %
Risk free interest rate (US treasury bond)     4.0 %
Dividend yield     -  

SCHEDULE OF FAIR VALUE ASSETS AND LIABILITIES MEASURED ON RECURRING AND NON RECURRING BASIS

The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

SCHEDULE OF FAIR VALUE ASSETS AND LIABILITIES MEASURED ON RECURRING AND NON RECURRING BASIS 

    December 31, 2023     December 31, 2022  
Exercise price   $ 100.00     $ 100.00  
Share price   $ 3.17     $ 77.00  
Time to maturity     4.4 years       5.4 years  
Expected volatility     90 %     85 %
Risk free interest rate (US treasury bond)     4.0 %     3.9 %
Dividend yield     -       -  

The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

 

    December 31, 2023     December 31, 2022  
Exercise price   $ 100.00     $ 100.00  
Share price   $ 3.17     $ 77.00  
Time to maturity     1.4 years       2.4 years  
Expected volatility     90 %     90 %
Risk free interest rate (US treasury bond)     4.0 %     4.3 %
Dividend yield     -       -  

  

The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

 

    December 31, 2023     December 31, 2022  
Exercise price   $ 125.00     $ 125.00  
Share price   $ 3.17     $ 77.00  
Time to maturity     4.4 years       5.4 years  
Expected volatility     90 %     90 %
Risk free interest rate (US treasury bond)     4.0 %     4.0 %
      -       -  
  

The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

 

    March 30, 2023  
Exercise price   $ 35.00  
Share price   $ 31.00  
Time to maturity     5.0 years  
Expected volatility     90 %
Risk free interest rate (US treasury bond)     4.0 %
Dividend yield     -  
  

The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

 

    December 31, 2023     March 30, 2023  
Exercise price   $ 40.00     $ 40.00  
Share price   $ 3.17     $ 31.00  
Time to maturity     4.2 years       5.0 years  
Expected volatility     90 %     90 %
Risk free interest rate (US treasury bond)     4.0 %     4.49 %
Dividend yield     -       -  
  

The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

 

    August 30, 2023  
Exercise price   $ 8.80  
Share price   $ 11.00  
Time to maturity     5.5 years  
Expected volatility     90 %
Risk free interest rate (US treasury bond)     4.0 %

 

 The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

 

    August 30, 2023  
Exercise price   $ 11.00  
Share price   $ 11.00  
Time to maturity     5.5 years  
Expected volatility     90 %
Risk free interest rate (US treasury bond)     4.0 %
Dividend yield     -  
 

The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

 

    December 18, 2023  
Exercise price   $ 2.00  
Share price   $ 2.61  
Time to maturity     5.0 years  
Expected volatility     90 %
Risk free interest rate (US treasury bond)     4.0 %
 

The inputs associated with calculating the fair value of the warrants are considered to be Level 2 and were valued using a Black-Scholes valuation model. The inputs were as follows:

 

    December 18, 2023  
Exercise price   $ 2.50  
Share price   $ 2.61  
Time to maturity     5.0 years  
Expected volatility     90 %
Risk free interest rate (US treasury bond)     4.0 %
Dividend yield     -