Schedule
of Black-Scholes Option Pricing Model
| | |
March
20, 2024 | |
| Closing stock price | |
$ | 10,394,480 | |
| Contractual exercise price | |
$ | 9,540,000 | |
| Risk-free rate | |
| 4.41 | % |
| Estimated volatility | |
| 78.5 | % |
| Time period to expiration | |
| 3
Years | |
| | |
April
20, 2024 | |
| Closing stock price | |
$ | 9,359,532 | |
| Contractual exercise price | |
$ | 9,360,000 | |
| Risk-free rate | |
| 4.81 | % |
| Estimated volatility | |
| 78.3 | % |
| Time period to expiration | |
| 3
Years | |
|