Annual report pursuant to Section 13 and 15(d)

Warrants

v3.24.1
Warrants
12 Months Ended
Dec. 31, 2023
Warrants and Rights Note Disclosure [Abstract]  
Warrants

NOTE 12 – WARRANTS

Upon closing of the Company's public offering (Note 18), the Company issued to the underwriter, warrants to purchase 92,500 shares of common stock (the “Underwriter’s Warrants”). The Underwriter’s Warrants are exercisable at a per share exercise price equal to 125% of the public offering price per share in the offering, which was determined to be $5.00. The Underwriter’s Warrants are exercisable at any time, in whole or in part, from October 19, 2023, through April 19, 2028.

On December 7, 2023, the Company issued warrants to a former executive management member to purchase 140,000 shares of common stock for $32,200 cash received. The warrants are exercisable at a per share exercise price of $2.50. The warrants are exercisable at any time, in whole or in part, from December 7, 2023, through December 6, 2028.

The following assumptions were used to calculate the issuance date fair value:

 

Exercise price of the warrants

 

$

2.50

 

Contractual life of the warrants

 

5 years

 

Current value of the underlying common stock

 

$

2.03

 

Expected volatility

 

 

186.14

%

Expected dividend yield

 

 

0.00

%

Risk-free interest rate

 

 

4.12

%

 

The table below summarizes the Company’s warrant activities:

 

Number of

 

 

 

 

 

 

Common

 

 

Exercise Price

 

 

Weighted

 

 

Share

 

 

Range Per

 

 

Average

 

 

Warrants

 

 

Share

 

 

Exercise Price

 

Balance at January 1, 2023

 

 

412,218

 

 

$5.72 to $31.60

 

 

$

23.68

 

Granted

 

 

232,500

 

 

$2.50 to $5.00

 

 

 

3.49

 

Forfeited

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

Balance at December 31, 2023

 

 

644,718

 

 

$2.50 to $31.60

 

 

$

16.40

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2022

 

 

412,218

 

 

$5.72 to $31.60

 

 

$

23.68

 

Granted

 

 

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

412,218

 

 

$5.72 to $31.60

 

 

$

23.68