XML 27 R17.htm IDEA: XBRL DOCUMENT v3.21.2
Equity (Tables)
9 Months Ended
Sep. 30, 2021
Equity Method Investments and Joint Ventures [Abstract]  
Summary of warrants outstanding
                  
    

Shares of Common Stock Issuable from Warrants Outstanding as of

    

Weighted

    
    

September 30,

    

December 31,

    

Average

    
Description   

2021

    

2020

    

Exercise Price

  

Expiration

Series E   -    584,416   $1.54   September 9, 2021
Series F   7,246    7,246   $3.45   February 23, 2022 & March 9, 2022
Series G   460,250    460,250   $2.68   July 21, 2022
Series H   910,000    910,000   $2.75   October 16, 2022
Series I   10,335,000    10,335,000   $2.00   November 26, 2025
Total   11,712,496    12,296,912         
Summary of stock option activity
                    
   Number of Options  Weighted Average Exercise Price ($)  Weighted Average Remaining Contractual Term (years)  Aggregate Intrinsic Value ($)
Outstanding at December 31, 2020   5,895,570    2.45    5.14    1,650 
Granted   50,000    1.72    9.82    - 
Forfeited   (2,805,571)   2.74           
Outstanding at September 30, 2021   3,139,999    2.17    4.79    1,650 
Vested and exercisable at September 30, 2021   2,564,999    1.95    4.73    1,650 
Summary of assumption of stock option activity
              
   Nine Months Ended September 30,
   2021  2020
Risk-free interest rate   0.73%   0.021% 1.67% 
Expected term in years   5.38    3.25 6.00 
Weighted Avg. Expected Volatility   102.07    103.56% 110.71% 
Expected dividend yield   0%     0%  

 

Summary of consolidated statement of operations
                    
   Three Months Ended September 30,  Nine Months Ended September 30,
   2021  2020  2021  2020
Research and development  $224,000   $455,271   $731,438   $1,087,147 
General and administrative   44,000    664,544    (1,138,601)   2,084,953 
Total  $268,000   $1,119,815   $(407,163)  $3,172,100