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

Warrant Liability (Tables)

v3.25.1
Warrant Liability (Tables)
12 Months Ended
Dec. 31, 2024
Warrant Liability  
Schedule of warrant liabilities

​

​

​

​

​

​

​

​

​

    

Feb.

    

Feb.

    

​

​

​

2021

​

2023

​

​

Warrant Liability Activity

​

Warrants

​

Warrants

​

Total

​

​

​

​

​

​

​

December 31, 2022

 

2,382

 

—

 

2,382

​

​

​

​

​

​

​

Warrants issued

 

—

 

9,109

 

9,109

Warrants exercised

 

(55)

 

(3)

 

(58)

Mark to market revaluation gain

 

(626)

 

2,212

 

1,586

Effects for foreign exchange rate changes

 

42

 

231

 

273

​

​

​

​

​

​

​

December 31, 2023

 

1,743

 

11,549

 

13,292

​

​

​

​

​

​

​

Warrants exercised

 

(4,771)

 

(20)

 

(4,791)

Mark to market revaluation loss (gain)

 

3,072

 

(8,392)

 

(5,320)

Effects for foreign exchange rate changes

 

(44)

 

(608)

 

(652)

​

​

​

​

​

​

​

December 31, 2024

 

—

 

2,529

 

2,529

​

The duration of the outstanding warrants as of December 31, 2024 are presented in the following table:

​

​

​

​

​

​

​

    

February 2023

    

​

Warrant Liability Duration

​

Warrants

​

Total

​

​

​

​

​

Current portion of warrant liability

 

—

 

—

Long-term warrant liability

 

2,529

 

2,529

​

 

2,529

 

2,529

Schedule of fair value of warrant

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

2024

​

​

2023

​

    

February

​

February

​

February

​

​

2023

​

2021

​

2023

Black-Scholes Assumptions

​

Warrants

​

Warrants

​

Warrants

​

​

​

​

​

​

​

​

​

​

​

​

​

Expected forfeiture rate

 

​

—

%

​

​

—

%  

​

​

—

%

Expected life (years)

 

​

1.1

​

​

​

0.1

 

​

​

2.1

​

Expected volatility

 

​

46.1

%

​

​

45.8

%  

​

​

61.6

%

Risk free rate

 

​

2.9

%

​

​

3.8

%  

​

​

3.8

%

Expected dividend rate

 

​

—

%

​

​

—

%  

​

​

—

%

Exercise price

​

$

1.50

​

​

$

1.35

​

​

$

$1.50

​

Market price

​

$

1.15

​

​

$

1.54

​

​

$

$1.54

​

​