XML 32 R19.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2023
Accounting Policies [Abstract]  
Schedule of Disaggregation of Revenue

Schedule of Disaggregation of Revenue 

In thousands of US dollars ($) 

Year Ended December 31,

 
Primary geographical markets  2023   2022 
North America   1,366    1,191 
Europe   136    144 
Asia   476    394 
    1,978    1,729 

 

In thousands of US dollars ($) 

Year Ended December 31,

 
Major products/services lines  2023   2022 
Hardware   1,160    761 
Consumables   209    257 
Contract research services   86    196 
Agrochem Products   181    165 
Sample preparation accessories   133    132 
Technical support/extended service contracts   156    174 
Shipping and handling   45    42 
Other   8    2 
    1,978    1,729 

 

In thousands of US dollars ($) 

Year Ended December 31,

 
Timing of revenue recognition  2023   2022 
Transferred at a point in time   1,736    1,359 
Transferred over time   242    370 
    1,978    1,729 
Schedule of Contract Balances

Contract Balances

Schedule of Contract Balances

In thousands of US dollars ($)  December 31, 2023   December 31, 2022 
Receivables, which are included in ‘Accounts Receivable’   151    295 
Contract liabilities (deferred revenue)   34    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 ($)  2024   2025   Total 
Extended warranty service   29    5    34 
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:

 

   2023   2022 
Raw materials  $63,950   $188,587 
Finished goods   1,262,771    1,480,769 
Inventory reserve   (1,021,812)   (982,973)
Total  $304,909   $686,383 
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:

 

   2023   2022 
Top Five Customers   43%   24%
Federal Agencies   4%   0%

 

One customer, our Chinese distributor, accounted for greater than 10% of the total 2023 revenue recorded.

 

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:

 

   2023   2022 
Top Five Customers   96%   93%
Federal Agencies   0%   0%
Schedule of Computation of Loss Per Share

 

   2023   2022 
Numerator:          
Net loss attributable to common shareholders  $(35,202,434)  $(17,803,953)
           
Denominator for basic and diluted loss per share:          
Weighted average common shares outstanding   23,336,620    11,058,356 
           
Loss per common share - basic and diluted  $(1.51)  $(1.61)
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:

   2023   2022 
Stock options   4,920,754    1,307,822 
Convertible debt   8,684,223    6,915,754 
Common stock warrants   15,577,354    16,278,769 
Convertible preferred stock:          
Series D Convertible Preferred   6,250    25,000 
Series G Convertible Preferred   -    26,857 
Series H Convertible Preferred   -    33,334 
Series H2 Convertible Preferred   -    70,000 
Series J Convertible Preferred   -    115,267 
Series K Convertible Preferred   -    229,334 
Series AA Convertible Preferred   8,645,000    8,645,000 
Series BB Convertible Preferred   12,190,000    - 
Series CC Convertible Preferred   4,010,000    - 
Total potentially dilutive shares   54,033,581    33,647,137 
Summary of Assumptions for the 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, 2023 (there were no options granted in 2022):

 

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

 

   2023   2022 
Research and development  $536,244   $79,891 
Selling and marketing   155,142    24,687 
General and administrative   1,945,057    110,520 
Total stock-based compensation expense  $2,636,443   $215,098 
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, 2023:

 

       Fair value measurements at
December 31, 2023 using:
 
   December 31, 2023   Quoted
prices in
active
markets
(Level 1)
   Significant
other
observable
inputs
(Level 2)
   Significant
unobservable
inputs
(Level 3)
 
Equity Securities  $61,876    61,876    -            - 
Total Financial Assets  $61,876   $61,876   $-  $- 

 

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:

 

 

      

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   $-   $-