XML 41 R27.htm IDEA: XBRL DOCUMENT v3.20.4
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2020
Stockholders' Equity  
Schedule of employee service share-based compensation, allocation of recognized period costs

 

 

 

 

 

 

 

 

 

Year Ended

 

    

2020

    

2019

Research and development

 

$

583,212

 

$

419,801

General and administrative

 

 

789,970

 

 

616,033

 

 

 

 

 

 

 

 

 

$

1,373,182

 

$

1,035,834

 

Schedule of key assumption of fair value of stock options granted

 

 

 

 

 

 

 

 

    

2020

    

2019

    

Expected term

 

5.83 years

 

5.67 years

 

Risk-free interest rate

 

0.93

%  

1.82

%  

Expected dividend yield

 

 —

 

 —

 

Expected volatility

 

100.32

%  

80.38

%  

 

Schedule of stock option activity

A summary of stock option activity is as follows:

 

 

 

 

 

 

 

 

 

Outstanding stock options

 

 

Number of

 

Weighted average

 

    

shares

    

 exercise price

Balance at December 31, 2019

 

2,310,485

 

$

4.81

Options granted

 

1,360,000

 

 

0.92

Options exercised

 

 —

 

 

 —

Options forfeited

 

(51,776)

 

 

0.88

Options cancelled

 

(54,251)

 

 

6.32

Balance at December 31, 2020

 

3,564,458

 

 

3.36

 

 

 

 

 

 

Options exercisable at December 31, 2020

 

2,122,086

 

 

4.98

 

Schedule of share-based compensation of stock options outstanding and exercisable

The following table summarizes information about stock options outstanding and exercisable at December 31, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options outstanding

 

  Options exercisable

 

 

Weighted

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

average

 

 

 

 

 

 

 

 

 

average

 

 

 

 

 

 

 

 

remaining

 

Weighted

 

 

 

 

 

 

remaining

 

Weighted

 

 

 

 

 

contractual

 

average

 

 

 

 

 

 

contractual

 

average

 

Aggregate

Number

 

life

 

exercise

 

Aggregate intrinsic

 

Number

 

life

 

exercise

 

intrinsic

outstanding

    

(Years)

    

price

    

value

    

exerciseable

    

(Years) 

    

price

    

value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,564,458

 

6.64

 

$

3.36

 

$

576,889

 

2,122,086

 

4.77

 

$

4.98

 

$

564,443

 

Schedule of nonvested restricted stock units activity

A summary of restricted stock unit activity is as follows:

 

 

 

 

 

    

Number of

 

 

unvested restricted

 

 

stock units

 

 

 

Balance at December 31, 2019

 

661,307

Granted

 

 —

Vested

 

(628,807)

Forfeited

 

(32,500)

Balance at December 31, 2020

 

 —

 

Schedule of fair value of warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

December 31, 

    

November 18,

 

 

    

2020

 

2019

    

2019

 

Expected life in years

 

 

3.88

 

 

4.88

 

 

5.00

 

Risk-free interest rate

 

 

0.27

%

 

1.69

%

 

1.63

%

Dividend yield

 

 

 —

 

 

 —

 

 

 —

 

Volatility

 

 

88.46

%

 

225.93

%

 

224.47

%

Stock price

 

$

1.36

 

$

0.39

 

$

0.41

 

 

Schedule of reconciliation of the warrant liability

The following table is a reconciliation of the warrant liability measured at fair value using level 3 inputs:

 

 

 

 

 

 

 

Warrant

 

    

Liability

Balance at December 31, 2018

 

$

 —

Initial fair value of common stock warrants issued in November 2019 Offering

 

 

4,827,600

Change in fair value of common stock warrants

 

 

(236,400)

Balance at December 31, 2019

 

 

4,591,200

Settlement of liabilty on warrant exercise

 

 

(6,313,338)

Change in fair value of common stock warrants

 

 

2,892,189

Balance at December 31, 2020

 

$

1,170,051

 

Schedule of number of warrants outstanding and the weighted average exercise price

The following table summarizes the number of common stock warrants outstanding and the weighted average exercise price:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

Average

 

 

Common Stock

 

Exercise

 

    

Warrants

    

Price

Outstanding at December 31, 2019

 

12,000,000

 

$

0.50

Issued

 

5,042,017

 

 

0.53

Exercised

 

(15,097,651)

 

 

0.51

Expired

 

 —

 

 

 —

Cancelled

 

 —

 

 

 —

Forfeited

 

 —

 

 

 —

Balance at December 31, 2020

 

1,944,366

 

$

0.51

 


 

 

 

 

 

 

 

 

 

Warrants outstanding

 

    

Weighted average remaining

    

 

 

    

 

 

Number exercisable

 

contractual life           (Years)

 

Weighted average exercise price

 

Aggregate intrinsic value

 

 

 

 

 

 

 

 

 

1,944,366

 

4.00

 

$

0.51

 

$

1,646,945