XML 31 R19.htm IDEA: XBRL DOCUMENT v3.23.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2022
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  2022   2021 
North America   1,191    1,179 
Europe   144    289 
Asia   394    534 
    1,729    2,002 

 

 

In thousands of US dollars ($) 

Year Ended

December 31,

 
Major products/services lines  2022   2021 
Hardware   761    1,104 
Consumables   257    274 
Contract research services   196    268 
Agrochem Products   165    29 
Sample preparation accessories   132    140 
Technical support/extended service contracts   174    119 
Shipping and handling   42    51 
Other   2    17 
    1,729    2,002 

 

In thousands of US dollars ($) 

Year Ended

December 31,

 
Timing of revenue recognition  2022   2021 
Transferred at a point in time   1,359    1,674 
Transferred over time   370    328 
    1,729    2,002 
Schedule of Contract Balances

Contract balances

Schedule of Contract Balances

In thousands of US dollars ($)  December 31, 2022   December 31, 2021 
Receivables, which are included in ‘Accounts Receivable’   295    155 
Contract liabilities (deferred revenue)   60    41 
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.

Schedule of Future Related to Performance Obligations

In thousands of US dollars ($)  2023   2024   Total 
Extended warranty service   58    2    60 
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:

Schedule of Inventories

   2022   2021 
Raw materials  $188,587   $296,892 
Finished goods   1,480,769    1,193,158 
Inventory reserve   (982,973)   (342,496)
Total  $686,383   $1,147,554 
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:

   2022   2021 
Top Five Customers   24%   44%
Federal Agencies   0%   6%

 

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:

 

   2022   2021 
Top Five Customers   93%   82%
Federal Agencies   0%   5%
Schedule of Computation of Loss Per Share

    2022     2021  
Numerator:                
Net loss attributable to common shareholders   $ (17,803,953 )   $ (22,685,459 )
                 
Denominator for basic and diluted loss per share:                
Weighted average common shares outstanding     11,058,356       6,636,523  
                 
Loss per common share - basic and diluted   $ (1.61 )   $ (3.42 )
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:

   2022   2021 
Stock options   1,307,822    1,333,101 
Convertible debt   6,915,754    5,232,118 
Common stock warrants   16,278,769    16,207,108 
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   8,645,000    8,649,000 
Total potentially dilutive shares   33,647,137    31,921,119 
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 (there were no options granted in 2022):

Summary of Assumptions for Grants of Stock Options

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 $215,098 and $254,615 for the years ended December 31, 2022 and 2021, 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:

    2022     2021  
Research and development   $ 79,891     $ 128,094  
Selling and marketing     24,687       22,233  
General and administrative     110,520       104,288  
Total stock-based compensation expense   $ 215,098     $ 254,615  
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, 2022:

Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

      

Fair value measurements at

December 31, 2022 using:

 
   December 31, 2022  

Quoted

prices in

active

markets

(Level 1)

  

Significant

other

observable

inputs

(Level 2)

  

Significant

unobservable

inputs

(Level 3)

 
Equity Securities   63,638    63,638    -    - 
Total Financial Assets  $63,638   $63,638   $     -   $     - 

 

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   $    -   $       -