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 |
|
|
- |
|
|