XML 25 R16.htm IDEA: XBRL DOCUMENT v3.22.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2022
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 three months ended March 31, 2022 and 2021 because the effect of their inclusion would have been anti-dilutive.

 

   2022   2021 
   For the Three Months Ended March 31, 
   2022   2021 
Warrants to purchase shares of common stock   32,768,766    5,979,611 
Restricted stock units - vested and unissued   2,785,820    1,207,825 
Restricted stock units - unvested   4,793,102    2,071,459 
Restricted stock awards - vested and unissued   42,131    44,390 
Restricted stock awards - unvested   6,477    26,596 
Options to purchase shares of common stock   1,141,434    369,361 
Total potentially dilutive securities   41,537,730    9,699,242 
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 balance sheet as of March 31, 2022 and indicates the fair value of the valuation inputs the Company utilized to determine such fair value:

 

   Level  March 31, 2022   December 31, 2021 
Warrant liabilities - January 2021 Warrants  3  $41,201   $333,471 
Warrant liabilities - February 2021 Warrants  3   41,695    320,203 
Warrant liabilities - February 2022 Warrants  3   3,890,229     
Fair value as of March 31, 2022     $3,973,125   $653,674 
SCHEDULE OF FAIR VALUE OF WARRANT LIABILITIES

The following table presents the changes in fair value of the warrant liabilities:

 

   Total Warrant Liabilities 
Fair value as of December 31, 2021  $653,674 
Issuance of February 2022 warrants   3,595,420 
Change in fair value   (275,969)
Fair value as of March 31, 2022  $3,973,125 
Initial Measurement [Member]  
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES

The Company established the initial fair value of its warrant liabilities at the respective dates of issuance. The Company used a Black Scholes valuation model in order to determine their value. The key inputs into the Black Scholes valuation model for the initial valuations are below:

 

   February 2022 Warrants 
   February 15, 2022 
Term (years)   5.0 
Stock price  $0.32 
Exercise price  $0.55 
Dividend yield   %
Expected volatility   74.1%
Risk free interest rate   1.9%
      
Number of warrants   23,000,000 
Value (per share)  $0.16 
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 March 31, 2022 are below:

 

   January 2021 Warrants   February 2021 Warrants   February 2022 Warrants 
Term (years)   3.8    3.9    4.9 
Stock price  $0.33   $0.33   $0.33 
Exercise price  $4.95   $4.90   $0.55 
Dividend yield   %   %   %
Expected volatility   76.0%   76.0%   75.3%
Risk free interest rate   2.44%   2.44%   2.42%
                
Number of warrants   1,821,449    1,714,005    23,000,000 
Value (per share)  $0.02   $0.02   $0.17