XML 33 R19.htm IDEA: XBRL DOCUMENT v3.22.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2021
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES

Potentially dilutive securities outlined in the table below have been excluded from the computation of diluted net loss per share for the years ended December 31, 2021 and 2020 because the effect of their inclusion would have been anti-dilutive.

 

   For the year ended
December 31, 2021
   For the year ended
December 31, 2020
 
Warrants to purchase shares of common stock   9,768,766    3,251,406 
Series B Preferred Stock   

    3,275,407 
Restricted stock units – vested and unissued   2,785,820    

 
Restricted stock units – unvested   3,100,613     
Restricted stock awards – vested and unissued   32,099     
Restricted stock awards - unvested   51,509     
Options to purchase shares of common stock   1,191,434    929,765 
Total potentially dilutive securities   16,930,241    7,456,578 
SCHEDULE OF FAIR VALUE HIERARCHY OF VALUATION INPUTS ON RECURRING BASIS

The following table provides the financial liabilities measured on a recurring basis and reported at fair value on the consolidated balance sheet as of December 31, 2021 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

   Level   December 31, 2021 
Warrant liabilities – January Warrants   3   $333,471 
Warrant liabilities – February Warrants   3    320,203 
Fair value as of December 31, 2021       $653,674 
SCHEDULE OF FAIR VALUE OF WARRANT LIABILITIES

 

   January
Warrants
   February
Warrants
   Total Warrant Liability 
Fair value as of December 31, 2020  $

   $

   $

 
Initial value of warrant liability   4,846,000    5,135,000    9,981,000 
Change in fair value   (4,512,529)   (4,814,797)   (9,327,326)
                
Fair value as of December 31, 2021  $333,471   $320,203   $653,674 
Initial measurement [Member]  
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES

 

   January Warrants   February Warrants 
   January 13, 2021   February 12, 2021 
Term (years)   5.0    5.0 
Stock price  $4.21   $4.62 
Exercise price  $4.95   $4.90 
Dividend yield   0.0%   0.0%
Expected volatility   84.7%   84.7%
Risk free interest rate   0.5%   0.5%
           
Number of shares   1,821,449    1,714,005 
Value (per share)  $2.66   $3.00 
Subsequent measurement [Member]  
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES

The key inputs into the Black Scholes valuation model for the Level 3 valuations as of December 31, 2021 are below:

 

   January Warrants   February Warrants 
Term (years)   4.0    4.1 
Stock price  $0.93   $0.93 
Exercise price  $4.95   $4.90 
Dividend yield   0.0%   0.0%
Expected volatility   74.3%   73.9%
Risk free interest rate   1.12%   1.12%
           
Number of shares   1,821,449    1,714,005 
Value (per share)  $0.18   $0.19