Quarterly report pursuant to Section 13 or 15(d)

WARRANT LIABILITY (Tables)

v3.23.2
WARRANT LIABILITY (Tables)
3 Months Ended
Jul. 31, 2023
Warrant Liability  
SCHEDULE OF KEY INPUTS FOR THE WARRANT LIABILITY

The key inputs for the warrant liability were as follows as of July 31, 2023:

 

Key Valuation Inputs      
Expected term (years)     5.20  
Annualized volatility     77.7 %
Volatility if fundamental transaction occurs     100.00 %
Risk-free interest rate     4.17 %
Stock price   $ 4.48  
Dividend yield     0.00 %
Exercise price   $ 6.16  
Probability of fundamental transaction     90 %
Date of fundamental transaction  

0.75 years to 5.20 years

 

 

The key inputs for the warrant liability were as follows as of April 30, 2023:

 

Key Valuation Inputs      
Expected term (years)     5.45  
Annualized volatility     81.4 %
Volatility if fundamental transaction occurs     100.00 %
Risk-free interest rate     3.51 %
Stock price   $ 4.31  
Dividend yield     0.00 %
Exercise price   $ 6.16  
Probability of fundamental transaction     90 %
Date of fundamental transaction    

1.00 years to 5.45 years

 
SCHEDULE OF CHANGES IN FAIR VALUE OF LEVEL THREE WARRANT LIABILITY

The following table sets forth a summary of the changes in the fair value of the Level 3 warrant liability for the three months ended July 31, 2023:

 

 

Warrant

Liability

 
Fair value as of April 30, 2023   $ 4,230,850  
Change in fair value     (14,950 )
Fair value as of July 31, 2023   $ 4,215,900