XML 31 R20.htm IDEA: XBRL DOCUMENT v3.23.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
 12 Months Ended
Dec. 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 the years ended December 31, 2022 and 2021 because the effect of their inclusion would have been anti-dilutive.

 

   2022   2021 
   For the years ended December 31, 
   2022   2021 
Warrants to purchase shares of common stock   655,463    195,463 
Restricted stock units - vested and unissued   62,492    55,717 
Restricted stock units - unvested   64,053    62,013 
Restricted stock awards - vested and unissued   708    642 
Restricted stock awards - unvested   —    1,031 
Investment options to purchase shares of common stock   1,070,000    — 
Options to purchase shares of common stock   48,329    23,829 
Total potentially dilutive securities   1,901,045    338,695 
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 sheets as of December 31, 2022 and 2021 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   December 31, 2022   December 31, 2021 
   Level   December 31, 2022   December 31, 2021 
Warrant liabilities - January 2021 Warrants   3   $81   $333,471 
Warrant liabilities - February 2021 Warrants   3    79    320,203 
Warrant liabilities - February 2022 Warrants   3    185,055    — 
Fair value of warrant liability as of December 31, 2022       $185,215   $653,674 

 

   Level   December 31, 2022   December 31, 2021 
   Level   December 31, 2022   December 31, 2021 
Derivative liability - May 2022   3   $727,000   $— 
Fair value of derivative liability as of December 31, 2022       $727,000   $— 

 

   Level   December 31, 2022   December 31, 2021 
Wainwright investment options   3   $44,904   $— 
RD investment options   3    302,289    — 
PIPE investment options   3    503,815    — 
Fair value of investment option liability as of December 31, 2022       $851,008   $— 
Initial Measurement [Member]  
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES AND INVESTMENT OPTIONS

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 of the warrant liabilities are below:

 

   February 2022 Warrants   February 2022 Post-Modification Warrants (See Note 7) 
   February 15, 2022   July 26, 2022 
Term (years)   5.0    5.5 
Stock price  $15.75   $6.33 
Exercise price  $27.50   $7.78 
Dividend yield   —%   —%
Expected volatility   74.1%   80.0%
Risk free interest rate   1.9%   2.9%
           
Number of warrants   460,000    122,000 
Value (per share)  $8.00   $4.07 

 

The Company established the initial fair value of its derivative liability at the respective date of issuance. The Company used a Weighted Expected Return valuation model in order to determine their value. The key inputs into the Weighted Expected Return valuation model for the initial valuations of the warrant liabilities are below:

 

  

May 2022

Derivative Liability

 
   May 5, 2022 
Principal  $1,000,000 
Dividend rate   5.0%
Market rate   4.4%

 

 

ENVERIC BIOSCIENCES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The Company established the initial fair value of its investment options 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 of the investment options are below:

 

   Wainwright Options   RD Options   PIPE Options 
   July 26, 2022   July 26, 2022   July 26, 2022 
Term (years)   5.0    5.5    5.5 
Stock price  $6.33   $6.33   $6.33 
Exercise price  $10.00   $7.78   $7.78 
Dividend yield   —%   —%   —%
Expected volatility   80.0%   80.0%   80.0%
Risk free interest rate   2.9%   2.9%   2.9%
                
Number of investment options   70,000    375,000    625,000 
Value (per share)  $3.60   $4.07   $4.07 
Subsequent Measurement [Member]  
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 December 31, 2022 are below:

 

 

   January 2021 Warrants   February 2021 Warrants   February 2022 Warrants   February 2022
Post-Modification Warrants		 
Term (years)   3.0    3.1    4.1    5.1 
Stock price  $2.08   $2.08   $2.08   $2.08 
Exercise price  $247.50   $245.00   $27.50   $7.78 
Dividend yield   —%   —%   —%   —%
Expected volatility   79.0%   78.0%   79.0%   77.0%
Risk free interest rate   4.20%   4.20%   4.10%   4.00%
                     
Number of warrants   36,429    34,281    338,000    122,000 
Value (per share)  $—   $—   $0.26   $0.81 

 

The key inputs into the Weighted Expected Return valuation model for the Level 3 valuations of the derivative liability as of December 31, 2022 are below:

 

  

May 2022

Derivative Liability

 
Principal  $1,000,000 
Dividend rate   5.0%
Market rate   6.1%

 

The key inputs into the Black Scholes valuation model for the Level 3 valuations of the investment options as of December 31, 2022 are below:

 

   Wainwright Options   RD Options   PIPE Options 
Term (years)   4.6    5.1    5.1 
Stock price  $2.08   $2.08   $2.08 
Exercise price  $10.00   $7.78   $7.78 
Dividend yield   —%   —%   —%
Expected volatility   78.0%   77.0%   77.0%
Risk free interest rate   4.00%   4.00%   4.00%
                
Number of investment options   70,000    375,000    625,000 
Value (per share)  $0.64   $0.81   $0.81 
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, 2020  $— 
Initial value of warrant liability   9,981,000 
Change in fair value   (9,327,326)
Fair value as of December 31, 2021  $653,674 
Issuance of February 2022 warrants   3,595,420 
Change in fair value due to modification of February 2022 warrants as part of July 2022 raise   251,357 
Change in fair value   (4,315,236)
Fair value of warrant liability as of December 31, 2022  $185,215 

 

   Total Derivative Liability 
Fair value as of December 31, 2021  $— 
Issuance of May 2022 convertible preferred stock   402,000 
Change in fair value   325,000 
Fair value of derivative liability as of December 31, 2022  $727,000 

 

   Total Investment Options 
Fair value as of December 31, 2021  $— 
Issuance of July 2022 investment options   4,323,734 
Change in fair value   (3,472,726)
Fair value of investment option liability as of December 31, 2022  $851,008