Annual report [Section 13 and 15(d), not S-K Item 405]

Fair Value Measurements (Tables)

v3.25.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2024
Urica  
Summary of the Weighted average Significant Unobservable Inputs

​

​

​

​

​

​

​

December 31,

​

​

2023

Risk-free interest rate

    

3.93

%  

Expected dividend yield

 

—

 

Expected term in years

 

0.5

 

Expected volatility

 

153.6

%  

​

Warrant [Member]  
Schedule of revaluation of warrant liability

​

​

​

​

​

​

​

Warrants

($ in thousands)

    

liabilities

Balance at December 31, 2022

​

$

13,869

Avenue common stock warrants

​

​

2,235

Urica placement agent warrants

​

​

33

Change in fair value of common stock warrants - Avenue

​

​

(4,258)

Change in fair value of common stock warrants - Checkpoint

​

​

(7,924)

Change in fair value of placement agent warrants - Urica

​

​

52

Exercise of common stock warrants - Checkpoint

​

​

(3,121)

Balance at December 31, 2023

​

​

886

Change in fair value of common stock warrants - Avenue

​

​

(170)

Change in fair value of common stock warrants - Checkpoint

​

​

73

Change in fair value of placement agent warrants - Urica

​

​

(24)

Exercise of common stock warrants - Avenue

​

​

(400)

Exchange of common stock warrants - Urica

​

​

(151)

Balance at December 31, 2024

​

$

214

Warrant [Member] | Checkpoint  
Schedule of revaluation of warrant liability

​

​

​

​

​

​

​

Checkpoint

​

​

Warrant

($ in thousands)

​

Liability

Common Stock Warrant liabilities at December 31, 2022

​

$

11,170

Change in fair value of common stock warrant liabilities

​

​

(7,924)

Exercise of common stock warrants

​

​

(3,121)

Common Stock Warrant liabilities at December 31, 2023

​

​

125

Change in fair value of common stock warrant liabilities

​

​

73

Common Stock Warrant liabilities at December 31, 2024

​

$

198

Warrant [Member] | Avenue  
Schedule of revaluation of warrant liability

​

​

​

​

​

​

​

Avenue

​

​

Warrant

($ in thousands)

​

Liability

Avenue common stock warrant liabilities at December 31, 2022

​

$

2,609

Issuance of common warrants

​

​

2,235

Change in fair value of common stock warrant liabilities

​

​

(4,258)

Avenue common stock warrant liabilities at December 31, 2023

​

​

586

Exercise of Avenue common warrants

​

​

(400)

Change in fair value of common stock warrant liabilities

​

​

(170)

Avenue common stock warrant liabilities at December 31, 2024

​

$

16

Summary of the Weighted average Significant Unobservable Inputs

​

​

​

​

​

​

​

​

​

​

​

December 31, 

​

​

December 31

​

​

​

​

2024

​

​

2023

​

​

Stock price

​

$ 2.00

​

​

$ 12.00

​

​

Risk-free interest rate

    

4.27

%  

​

3.84 - 4.23

%  

​

Expected dividend yield

 

—

 

​

—

 

​

Expected term in years

 

2.8

 

​

2.1 - 3.8

 

​

Expected volatility

 

155

%  

​

148 - 175

%  

​

Series A Warrants | Checkpoint  
Summary of the Weighted average Significant Unobservable Inputs

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 

​

December 31,

​

​

Checkpoint Warrants

​

2024

​

2023

​

​

Exercise price

​

$

5.41

​

$

5.41

​

​

Volatility

​

​

111.1

%

​

96.4

%

​

Expected life in years

​

​

3.0

​

​

4.0

​

​

Risk-free rate

​

​

4.3

%

​

3.8

%

​