The estimated fair value of the conversion feature of the derivative
liability, a level 3 measurement was estimated using traditional valuation methods including Black-Scholes option pricing models and Monte Carlo simulations. A Black-Scholes model for Notes 1 though 8, 10, 13 and 20 and a Monte Carlo
simiulation model for all other outstanding Notes as of December 31, 2023, and a Black-Scholes model for Notes 1 through 7 and a Monte Carlo simulation model for Notes 8 through 18 as of December 31, 2022. The application of the Black-Scholes
model and Monte Carlo simulation requires the use of a number of inputs and significant assumptions including volatility. The following reflects the inputs and assumptions used:
Stock price
|
|
|
$17.50
|
|
|
$15.00
|
Strike price
|
|
|
$4.00
- 10.00 and Variable
|
|
|
$4.00
- $10.00 and Variable
|
Volatility
|
|
|
69.70%
- 82.00%
|
|
|
79.50%
- 83.90%
|
Risk-free rate
|
|
|
5.40%
- 5.55%
|
|
|
1.06%
- 4.76%
|
Probability of SPAC Merger
|
|
|
39%
|
|
|
48%
|
Term of SPAC Merger
|
|
|
3 months
|
|
|
6 months
|
|