XML 50 R26.htm IDEA: XBRL DOCUMENT v3.22.2.2
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Apr. 30, 2022
Equity [Abstract]  
SCHEDULE OF WARRANT LIABILITY

 

     
Net proceeds on March 18, 2022  $4,559,601 
Less:     
Proceeds allocated to warrant liability   (3,652,000)
Plus:     
Offering cost associated with warrant liability   190,840 
      
Net proceeds on March 18, 2022 allocated to equity  $1,098,441 
SCHEDULE OF STOCK OPTION ACTIVITY

The following is a summary of the Company’s stock option activity during the years ended April 30, 2022 and 2021:

 

   Number of
Options
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Life
(Years)
 
Balance at April 30, 2020   100,000   $14.31    2.87 
Granted            
Exercised            
Forfeited            
Cancelled   (5,000)        
Balance at April 30, 2021   95,000   $14.63    1.57 
Granted   58,060    6.93    5.00 
Exercised            
Forfeited            
Cancelled   (5,000)   13.40     
Balance at April 30, 2022   148,060    11.65    2.23 
                
Options exercisable at end of period   128,410   $12.38      
Options expected to vest   19,650   $6.93      
Weighted average fair value of options granted during the period       $4.52      
SCHEDULE OF STOCK OPTION

 

   For the Year Ended
April 30, 2022
 
Risk free interest rate   1.53%
Dividend yield   0.00%
Expected volatility   82%
Contractual term (in years)   5.0 
Forfeiture rate   0.00%
SCHEDULE OF STOCK WARRANT ACTIVITY

The following is a summary of the Company’s stock warrant activity during the years ended April 30, 2022 and 2021:

 

   Number of Warrants   Weighted Average
Exercise
Price
   Weighted Average Remaining Contractual
Life
(Years)
 
Warrants with no Class designation:               
Balance at April 30, 2020   527,378   $14.83    3.73 
Granted   1,425,224    9.09    5.18 
Exercised   (523,808)   6.68    4.03 
Forfeited            
Canceled            
Balance at April 30, 2021   1,428,794   $12.00    4.08 
Granted   817,370    8.46    5.39 
Exercised   (166,667)   6.00    3.33 
Forfeited   (170,235)   31.25     
Canceled            
Balance at April 30, 2022   1,909,262    9.29    4.38 
Class A Warrants:               
Balance at April 30, 2020   219,375    11.40    4.22 
Granted            
Exercised   (109,688)   11.40    3.22 
Forfeited            
Canceled            
Balance at April 30, 2021   109,687    11.40    3.22 
Granted            
Exercised            
Forfeited            
Canceled            
Balance at April 30, 2022   109,687    11.40    2.22 
Total Warrants Outstanding at April 30, 2022   2,018,949   $9.41    4.27 
 Warrants exercisable at end of period   1,393,949   $9.77      
Weighted average fair value of warrants granted during the period       $      
SCHEDULE OF WARRANTS ISSUED

 

   Warrants Issued During the Year ended
April 30, 2021
 
Expected volatility   169.0%
Stock price on date of grant  $9.53 
Exercise price  $6.00 
Expected dividends   - 
Expected term (in years)   5.00 
Risk-free rate   0.27%
Expected forfeiture rate   0%