XML 40 R30.htm IDEA: XBRL DOCUMENT v3.21.2
SCHEDULE OF WARRANTS (Details) - Warrant [Member]
9 Months Ended
Sep. 30, 2021
USD ($)
$ / shares
shares
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Warrant shares outstanding at beginning | shares 3,770,550
Weighted average exercise Price, Outstanding at beginning | $ / shares $ 2.13
[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageRemainingContractualTermBeginning] 5 years
Intrinsic Value, Outstanding | $ $ 8,040,836
Warrant shares outstanding, Issued | shares 4,146,146
Weighted average exercise price, Issued | $ / shares $ 4
Warrant shares outstanding, Assumed pursuant to acquisition of Magic Med | shares 5,913,672
Weighted average exercise price, Assumed pursuant to acquisition of Magic Med | $ / shares $ 1.31
Warrant shares outstanding, Exercised | shares (3,253,714)
Weighted average exercise price, Exercised | $ / shares $ 1.10
Warrant shares outstanding at end | shares 10,576,654
Weighted average exercise price, Outstanding at end | $ / shares $ 2.76
[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageRemainingContractualTermEnding] 3 years 7 months 6 days
Intrinsic Value, Outstanding | $ $ 5,115,080
Warrant shares outstanding, Exercisable | shares 10,576,654
Weighted average exercise price, Exercisable | $ / shares $ 2.76
[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableWeightedAverageRemainingContractualTermEnding] 3 years 7 months 6 days
Intrinsic Value, Exercisable | $ $ 5,115,080