Summary of Significant Accounting Policies (Tables)
|
12 Months Ended |
Dec. 31, 2023 |
Accounting Policies [Abstract] |
|
Schedule of Disaggregation of Revenue |
Disaggregation
of Revenue. In the following tables, revenues reported for the years ended December 31, 2023 and 2022, under Topic 606, are disaggregated
by type of revenue.
Schedule of Disaggregation
of Revenue
Type of Revenue | |
2023 | | |
2022 | |
License | |
$ | 109,987 | | |
$ | 500,000 | |
Minimum guaranteed royalties revenue (reversal of variable consideration) | |
| (2,960,805 | ) | |
| - | |
| |
| | | |
| | |
Revenue | |
$ | (2,850,818 | ) | |
$ | 500,000 | |
|
Schedule of Employee Service Share-based Compensation, Allocation of Recognized Period Costs |
Schedule of Employee Service Share-based Compensation, Allocation of Recognized Period Costs
| |
Years Ended December 31, | |
| |
2023 | | |
2022 | |
| |
| | |
| |
Research and development | |
$ | 358,352 | | |
$ | 338,018 | |
General and administrative | |
| 296,086 | | |
| 298,122 | |
| |
| | | |
| | |
| |
$ | 654,438 | | |
$ | 636,140 | |
|
Schedule of Key Assumption of Fair Value of Stock Options Granted |
For
options granted in 2023 and 2022, the Company calculated the fair value of each option grant on the respective dates of grant using the
following weighted average assumptions:
Schedule of Key Assumption of Fair Value of Stock Options Granted
| |
2023 | | |
2022 | |
Expected term | |
| 5.73 years | | |
| 5.82 years | |
Risk-free interest rate | |
| 3.73 | % | |
| 3.06 | % |
Expected dividend yield | |
| — | | |
| — | |
Expected volatility | |
| 98.97 | % | |
| 99.31 | % |
|
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis |
Schedule
of Fair Value, Assets and Liabilities Measured on Recurring Basis
| |
| | |
Fair value measurements at reporting date using | |
| |
December 31, 2023 | | |
Level 1 inputs | | |
Level 2 inputs | | |
Level 3 inputs | |
| |
| | |
| | |
| | |
| |
Assets: | |
| | | |
| | | |
| | | |
| | |
Cash equivalents - money market funds | |
$ | 4,695,491 | | |
$ | 4,695,491 | | |
$ | - | | |
$ | - | |
Government treasury bills | |
| 14,281,104 | | |
| 14,281,104 | | |
| - | | |
| - | |
US. Government agency securities | |
| 2,982,684 | | |
| - | | |
| 2,982,684 | | |
| - | |
| |
| | | |
| | | |
| | | |
| | |
| |
$ | 21,959,279 | | |
$ | 18,976,595 | | |
$ | 2,982,684 | | |
$ | - | |
| |
| | | |
| | | |
| | | |
| | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Warrant liability | |
$ | 17,166 | | |
$ | - | | |
$ | - | | |
$ | 17,166 | |
| |
$ | 21,976,445 | | |
$ | 18,976,595 | | |
$ | 2,982,684 | | |
$ | 17,166 | |
| |
| | |
Fair value measurements at reporting date using | |
| |
Deember 31, 2022 | | |
Level 1 inputs | | |
Level 2 inputs | | |
Level 3 inputs | |
| |
| | |
| | |
| | |
| |
Assets: | |
| | | |
| | | |
| | | |
| | |
Cash equivalents - money market funds | |
$ | 2,694,434 | | |
$ | 2,694,434 | | |
$ | - | | |
$ | - | |
Government treasury bills | |
| 5,959,000 | | |
| 5,959,000 | | |
| - | | |
| - | |
Commercial paper | |
| 14,586,930 | | |
| - | | |
| 14,586,930 | | |
| - | |
Corporate bonds and notes | |
| 5,454,690 | | |
| - | | |
| 5,454,690 | | |
| - | |
U.S. government agency securities | |
| 3,380,790 | | |
| - | | |
| 3,380,790 | | |
| - | |
| |
| | | |
| | | |
| | | |
| | |
| |
$ | 32,075,844 | | |
$ | 8,653,434 | | |
$ | 23,422,410 | | |
$ | - | |
| |
| | | |
| | | |
| | | |
| | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Warrant liability | |
$ | 229,856 | | |
$ | - | | |
$ | - | | |
$ | 229,856 | |
| |
$ | 32,305,700 | | |
$ | 8,653,434 | | |
$ | 23,422,410 | | |
$ | 229,856 | |
|
Schedule of Computation of Basic and Diluted Earnings (Loss) Per Share of Common Stock |
The
following table sets forth the computation of basic and diluted earnings (loss) per share of common stock for the years ended December
31, 2023 and 2022.
Schedule of Computation of Basic and Diluted Earnings (Loss) Per Share of Common Stock
| |
2023 | | |
2022 | |
| |
Years Ended December 31, | |
| |
2023 | | |
2022 | |
Basic loss per share attributable to common stock: | |
| | | |
| | |
Numerator | |
| | | |
| | |
Net loss | |
$ | (16,352,171 | ) | |
$ | (10,758,636 | ) |
| |
| | | |
| | |
Denominator | |
| | | |
| | |
Weighted avg. common shares outstanding | |
| 5,269,671 | | |
| 5,231,681 | |
| |
| | | |
| | |
Basic loss per share attributable to common stock | |
$ | (3.10 | ) | |
$ | (2.06 | ) |
| |
| | | |
| | |
Diluted loss per share attributable to common stock: | |
| | | |
| | |
Numerator | |
| | | |
| | |
Net loss | |
$ | (16,352,171 | ) | |
$ | (10,758,636 | ) |
Effect of dilutive securities on net loss: | |
| | | |
| | |
Common stock warrants | |
| 212,690 | | |
| 565,940 | |
Total net loss for purpose of calculating diluted net loss per common share | |
$ | (16,564,861 | ) | |
$ | (11,324,576 | ) |
Denominator | |
| | | |
| | |
Weighted avg. common shares outstanding | |
| 5,269,671 | | |
| 5,231,681 | |
Weighted average effect of dilutive securities: | |
| | | |
| | |
Common stock warrants | |
| - | | |
| 24,488 | |
Total shares for purpose of calculating diluted net loss per common share | |
| 5,269,671 | | |
| 5,256,169 | |
| |
| | | |
| | |
Diluted loss per share attributable to common stock | |
$ | (3.14 | ) | |
$ | (2.15 | ) |
|
Schedule of Anti-dilutive Securities Excluded from Computation of Earnings Per Share |
The
computation of diluted earnings per share for the years ended December 31, 2023 and 2022 does not include the following stock options
or warrants to purchase shares in the computation of diluted earnings per share because these instruments were antidilutive:
Schedule of Anti-dilutive Securities Excluded from Computation of Earnings Per Share
| |
December 31, | |
| |
2023 | | |
2022 | |
Stock options | |
| 262,247 | | |
| 277,225 | |
Warrants | |
| 49,433 | | |
| 49,433 | |
|