XML 25 R15.htm IDEA: XBRL DOCUMENT v3.23.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2023
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.

 

In thousands of US dollars ($) 

Three Months Ended

March 31,

 
Primary geographical markets  2023   2022 
North America  $556   $318 
Europe   36    46 
Asia   149    116 
   $741   $480 

 

  

Three Months Ended

March 31,

 
Major products/services lines  2023   2022 
Hardware  $428   $284 
Consumables   66    40 
Contract research services   5    15 
Sample preparation accessories   45    31 
Agrochem products   131    83 
Technical support/extended service contracts   43    17 
Shipping and handling   19    10 
Other   4    - 
   $741   $480 

 

  

Three Months Ended

March 31,

 
Timing of revenue recognition  2023   2022 
Products transferred at a point in time  $693   $448 
Services transferred over time   48    32 
   $741   $480 
Schedule of Contract Balances

Contract balances

 

In thousands of US dollars ($) 

March 31, 2023

  

December 31, 2022

 
Receivables, which are included in ‘Accounts Receivable’  $392   $295 
Contract liabilities (deferred revenue)   483    60 
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 ($)  2023   2024   Total 
Extended warranty service  $58   $7   $65 
Schedule of Customer Concentration Risk Percentage

The following table illustrates the level of concentration as a percentage of total revenues during the three months ended March 31, 2023 and 2022.

 

   For the Three Months Ended 
   March 31, 
   2023   2022 
Top Five Customers   64%   73%
Federal Agencies   1%   0%

 

The following table illustrates the level of concentration as a percentage of net accounts receivable balance as of March 31, 2023 and December 31, 2022. The Top Five Customers category may include federal agency receivable balances if applicable.

 

   March 31, 2023   December 31, 2022 
Top Five Customers   92%   93%
Federal Agencies   0%   0%
Schedule of Computation of Loss Per Share

The following table illustrates our computation of loss per share for the three months ended March 31, 2023 and 2022:

  

   2023   2022 
   For the Three Months Ended 
   March 31, 
   2023   2022 
Numerator:        
Net loss attributable to common stockholders  $(7,289,641)  $(4,671,834)
           
Denominator for basic and diluted loss per share:          
Weighted average common stock shares outstanding   15,839,373    9,695,189 
           
Loss per common share – basic and diluted  $(0.46)  $(0.48)
Schedule of Anti-Dilutive Securities Excluded from Computation of Earnings Per Share

 

   As of March 31, 
   2023   2022 
Stock options   3,420,754    1,307,822 
Convertible debt   7,620,701    5,668,816 
Common stock warrants   16,217,101    16,350,438 
Convertible preferred stock:          
Series D Convertible Preferred Stock   6,250    25,000 
Series G Convertible Preferred Stock   -    26,857 
Series H Convertible Preferred Stock   -    33,334 
Series H2 Convertible Preferred Stock   -    70,000 
Series J Convertible Preferred Stock   -    115,267 
Series K Convertible Preferred Stock   -    229,334 
Series AA Convertible Preferred Stock   8,645,000    8,649,000 
    35,909,806    32,475,868 
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 three months ended March 31, 2023:

Summary of Assumptions for Grants of Stock Options

Assumptions   CEO, other Officers and Employees  
Expected life     6.0(yrs)  
Expected volatility     130.5 %
Risk-free interest rate     3.90 %
Forfeiture rate     0 to 5.00 %
Expected dividend yield     0.0 %
Schedule of Stock Based Compensation Expense

 

   For the Three Months Ended 
   March 31, 
   2023   2022 
Cost of sales  $53,481   $4,349 
Research and development   170,620    18,909 
Selling and marketing   72,099    9,050 
General and administrative   1,134,044    32,175 
Total stock-based compensation expense  $1,430,244   $64,483 
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables set forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis as of March 31, 2023:

 

      

Fair value measurements at

March 31, 2023 using:

 
  

March 31, 2023

  

Quoted

prices in

active

markets

(Level 1)

  

Significant

other

observable

inputs

(Level 2)

  

Significant

unobservable

inputs

(Level 3)

 
Equity Securities  $71,699   $71,699           -             - 
Total Financial Assets  $71,699   $71,699   $-   $- 

 

The following tables set forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis as of December 31, 2022:

 

      

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   $-   $-