XML 29 R17.htm IDEA: XBRL DOCUMENT v3.23.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2023
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 the three months ended March 31, 2023, and 2022 because the effect of their inclusion would have been anti-dilutive.

 

   2023   2022 
   For the three months ended March 31, 
   2023   2022 
Warrants to purchase shares of common stock   655,463    655,376 
Restricted stock units - vested and unissued   65,312    55,717 
Restricted stock units – unvested   87,733    95,863 
Restricted stock awards - vested and unissued   708    843 
Restricted stock awards – unvested       130 
Investment options to purchase shares of common stock   1,070,000     
Options to purchase shares of common stock   47,954    22,829 
Total potentially dilutive securities   1,927,170    830,758 

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, 2023, and December 31, 2022, and indicates the fair value of the valuation inputs the Company utilized to determine such fair value of warrant liabilities, derivative liability, and investment options:

 

   Level   March 31, 2023   December 31, 2022 
   Level   March 31, 2023   December 31, 2022 
Warrant liabilities - January 2021 Warrants   3   $12   $81 
Warrant liabilities - February 2021 Warrants   3    34    79 
Warrant liabilities - February 2022 Warrants   3    134,512    185,055 
Fair value of warrant liability       $134,558   $185,215 

 

   Level   March 31, 2023   December 31, 2022 
Derivative liability - May 2022   3   $714,000   $727,000 
Fair value of derivative liability       $714,000   $727,000 

 

   Level   March 31, 2023   December 31, 2022 
Wainwright investment options   3   $38,087   $44,904 
RD investment options   3    260,031    302,289 
PIPE investment options   3    433,385    503,815 
Fair value of investment option liability       $731,503   $851,008 
Subsequent Measurement [Member]  
SCHEDULE OF FAIR VALUE OF WARRANT LIABILITIES AND DERIVATIVE LIABILITY AND INVESTMENT OPTIONS

The following table presents the changes in fair value of the warrant liabilities, derivative liability, and investment options that are classified as Level 3:

 

  

Total Warrant

Liabilities

 
Fair value as of December 31, 2022  $185,215 
Change in fair value   (50,657)
Fair value as of March 31, 2023  $134,558 

 

  

Total Derivative

Liability

 
Fair value as of December 31, 2022  $727,000 
Change in fair value   (13,000)
Fair value of derivative liability as of March 31, 2023  $714,000 

 

  

Total Investment

Option Liability

 
Fair value as of December 31, 2022  $851,008 
Change in fair value   (119,505)
Fair value of investment option liability as of March 31, 2023  $731,503 
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES AND INVESTMENT OPTIONS

The key inputs into the Black Scholes valuation model for the Level 3 valuations of the warrant liabilities as of March 31, 2023 are below:

 

  

January 2021

Warrants

  

February 2021

Warrants

  

February 2022

Warrants

  

February 2022

Post-Modification

Warrants

 
Term (years)   2.8    2.9    3.9    4.8 
Stock price  $1.66   $1.66   $1.66   $1.66 
Exercise price  $247.50   $245.00   $27.50   $7.78 
Dividend yield   %   %   %   %
Expected volatility   77.0%   81.0%   80.0%   88.0%
Risk free interest rate   3.90%   3.80%   3.70%   3.60%
                     
Number of warrants   36,429    34,281    338,000    122,000 
Value (per share)  $0.00   $0.00   $0.15   $0.69 

 

The key inputs into the Weighted Expected Return valuation model for the Level 3 valuations of the derivative liability as of March 31, 2023, are below:

 

  

May 2022

Derivative Liability

 
Principal  $1,000,000 
Dividend rate   5.0%
Market rate   5.9%

 

The key inputs into the Black Scholes valuation model for the Level 3 valuations of the investment options as of March 31, 2023 are below:

 

  

Wainwright

Options

   RD Options   PIPE Options 
Term (years)   4.3    4.8    4.8 
Stock price  $1.66   $1.66   $1.66 
Exercise price  $10.00   $7.78   $7.78 
Dividend yield   %   %   %
Expected volatility   88.0%   88.0%   88.0%
Risk free interest rate   3.70%   3.60%   3.60%
                
Number of investment options   70,000    375,000    625,000 
Value (per share)  $0.54   $0.69   $0.69