XML 37 R19.htm IDEA: XBRL DOCUMENT v3.22.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2021
Accounting Policies [Abstract]  
Schedule of Disaggregation of Revenue

In the following table, revenue is disaggregated by primary geographical market, major product line, and timing of revenue recognition.

Schedule of Disaggregation of Revenue

         
In thousands of US dollars ($) 

Year Ended

December 31,

 
Primary geographical markets  2021   2020 
North America   1,179    844 
Europe   289    88 
Asia   534    289 
    2,002    1,221 

 

  

Year Ended

December 31,

 
Major products/services lines  2021   2020 
Hardware   1,104    568 
Consumables   274    205 
Contract research services   268    193 
Agrochem Products   29    - 
Sample preparation accessories   140    116 
Technical support/extended service contracts   119    96 
Shipping and handling   51    29 
Other   17    14 
   2,002    1,221 

 

  

Year Ended

December 31,

 
Timing of revenue recognition  2021   2020 
Transferred at a point in time   1,674    978 
Transferred over time   328    243 
   2,002    1,221 
Schedule of Contract Balances

Contract balances

 Schedule of Contract Balances

In thousands of US dollars ($)  December 31, 2021   December 31, 2020 
Receivables, which are included in ‘Accounts Receivable’   155    131 
Contract liabilities (deferred revenue)   41    67 
Schedule of Future Related to Performance Obligations

The following table includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period.

 

In thousands of US dollars ($)  2022   2023   Total 
Extended warranty service   37    4    41 
Schedule of Inventories

Inventories are valued at the lower of cost (average cost) or net realizable value. The cost of Barocyclers consists of the cost charged by the contract manufacturer. The cost of manufactured goods includes material, freight-in, direct labor, and applicable overhead. The composition of inventory as of December 31, is as follows:

 

   2021   2020 
Raw materials  $296,892   $217,682 
Finished goods   1,193,158    717,581 
Inventory reserve   (342,496)   (342,496)
Total  $1,147,554   $592,767 
Schedule of Customer Concentration Risk Percentage

The following table illustrates the level of concentration of the below two groups within revenue as a percentage of total revenues during the years ended December 31:

 

 Schedule of Customer Concentration Risk Percentage

   2021   2020 
Top Five Customers   44%   33%
Federal Agencies   6%   4%

 

The following table illustrates the level of concentration of the below two groups within accounts receivable as a percentage of total accounts receivable balance as of December 31:

 

   2021   2020 
Top Five Customers   82%   89%
Federal Agencies   5%   10%
Schedule of Computation of Loss Per Share

 Schedule of Computation of Loss Per Share

   2021   2020 
Numerator:          
Net loss attributable to common shareholders  $(22,685,459)  $(17,584,710)
           
Denominator for basic and diluted loss per share:          
Weighted average common shares outstanding   6,636,523    3,304,187 
           
Loss per common share - basic and diluted  $(3.42)  $(5.32)
Schedule of Anti-dilutive Securities Excluded from Computation of Earnings Per Share

The following table presents securities that could potentially dilute basic loss per share in the future. For all periods presented, the potentially dilutive securities were not included in the computation of diluted loss per share because these securities would have been anti-dilutive for the years ended December 31:

 

   2021   2020 
Stock options   1,333,101    1,355,901 
Convertible debt   5,232,118    4,474,868 
Common stock warrants   16,207,108    14,434,702 
Convertible preferred stock:          
Series D Convertible Preferred   25,000    25,000 
Series G Convertible Preferred   26,857    26,857 
Series H Convertible Preferred   33,334    33,334 
Series H2 Convertible Preferred   70,000    70,000 
Series J Convertible Preferred   115,267    115,267 
Series K Convertible Preferred   229,334    229,334 
Series AA Convertible Preferred   8,649,000    8,043,000 
    31,921,119    28,808,263 
Summary of Assumptions for Grants of Stock Options

The following table summarizes the assumptions we utilized for grants of stock options to the three sub-groups of our stock option recipients during the year ended December 31, 2021:

 

Assumptions  CEO, other
Officers and
Employees
 
Expected life   6.0(yrs)
Expected volatility   155.02%
Risk-free interest rate   0.62%
Forfeiture rate   5.00%
Expected dividend yield   0.0%
Schedule of Stock Based Compensation Expense

We recognized stock-based compensation expense of $254,615 and $488,792 for the years ended December 31, 2021 and 2020, respectively. The following table summarizes the effect of this stock-based compensation expense within each of the line items within our accompanying consolidated statements of operations for the years ended December 31:

 

 Schedule of Stock Based Compensation Expense

   2021   2020 
Research and development  $128,094   $141,202 
Selling and marketing   22,233    34,142 
General and administrative   104,288    313,448 
Total stock-based compensation expense  $254,615   $488,792 
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables set forth the Company’s financial assets that were accounted for at fair value on a recurring basis as of December 31, 2021:

 

      

Fair value measurements at

December 31, 2021 using:

 
   December 31, 2021  

Quoted

prices in

active

markets

(Level 1)

  

Significant

other

observable

inputs

(Level 2)

  

Significant

unobservable

inputs

(Level 3)

 
Equity Securities  $59,976   $59,976    -    - 
Total Financial Assets  $59,976   $59,976   $       -   $       - 

 

The following tables set forth the Company’s financial assets that were accounted for at fair value on a recurring basis as of December 31, 2020:

 

      

Fair value measurements at

December 31, 2020 using:

 
   December 31, 2020  

Quoted

prices in

active

markets

(Level 1)

  

Significant

other

observable

inputs

(Level 2)

  

Significant

unobservable

inputs

(Level 3)

 
Equity Securities   517,001    517,001    -    - 
Total Financial Assets  $517,001   $517,001   $        -   $       -