XML 63 R49.htm IDEA: XBRL DOCUMENT v3.22.1
SCHEDULE OF WARRANTS (Details) - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Accumulated Other Comprehensive Income (Loss) [Line Items]      
Exchanged for common stock (768,143)    
Number of Shares, Outstanding at beginning 929,765 797,373  
Weighted Average Exercise Price, Outstanding at beginning $ 1.53 $ 1.99  
Granted 124,100 378,800  
Granted $ 2.98 $ 0.94  
Granted (692,475) (246,408)  
Granted $ 1.69 $ 1.94  
Number of Shares, Outstanding at end 1,191,434 929,765 797,373
Weighted Average Exercise Price, Outstanding at end $ 1.58 $ 1.53 $ 1.99
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Remaining Contractual Term 5 years 3 months 18 days 6 years 1 month 6 days 5 years
Aggregate Intrinsic Value, Outstanding $ 2,537,245    
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Number 958,915    
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Weighted Average Exercise Price $ 1.50    
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Weighted Average Remaining Contractual Term 4 years 6 months    
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Intrinsic Value $ 13,733    
Warrant [Member]      
Accumulated Other Comprehensive Income (Loss) [Line Items]      
Warrant shares outstanding at beginning 3,730,805    
Weighted average exercise Price, Outstanding at beginning $ 2.05    
Weighted Average Remaining Contractual Term (years) beginning 5 years 2 months 12 days 1 year 21 days  
Intrinsic Value, Outstanding $ 8,923,797    
Warrant shares outstanding, Issued 4,146,146    
Weighted average exercise price, Issued $ 4.20    
Warrant shares outstanding, Assumed pursuant to acquisition of Magic Med 5,913,672    
Weighted average exercise price, Assumed pursuant to acquisition of Magic Med $ 1.31    
Warrant shares outstanding, Exercised (3,253,714)    
Weighted average exercise price, Exercised $ 1.01    
Warrant shares outstanding at end 9,768,766 3,730,805  
Weighted average exercise price, Outstanding at end $ 2.62 $ 2.05  
[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageRemainingContractualTermEnding] 3 years 4 months 24 days    
Intrinsic Value, Exercisable $ 801,024    
Number of Shares, Outstanding at beginning 3,730,805 303,891  
Weighted Average Exercise Price, Outstanding at beginning $ 2.05 $ 1.99  
Granted   3,701,730  
Granted   $ 0.94  
Granted   (274,816)  
Granted   $ 1.94  
Number of Shares, Outstanding at end   3,730,805 303,891
Weighted Average Exercise Price, Outstanding at end   $ 2.05 $ 1.99
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Remaining Contractual Term   5 years 2 months 12 days  
Aggregate Intrinsic Value, Outstanding $ 8,923,797    
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Number   3,730,805  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Weighted Average Exercise Price   $ 2.05  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Weighted Average Remaining Contractual Term   5 years 2 months 12 days  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercisable, Intrinsic Value   $ 8,923,797