XML 31 R22.htm IDEA: XBRL DOCUMENT v3.22.1
Equity (Tables)
12 Months Ended
Dec. 31, 2021
Equity [Abstract]  
Schedule of warrants outstanding
                  
   Shares of Common Stock Issuable for
Warrants Outstanding as of
  Weighted   
   December 31,  Average   
Description  2021  2020  Exercise Price  Expiration
Series E   -    584,416   $1.54   September 8, 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         
Schedule of stock option activity
                    
   Number of
Options
  Weighted
Average
Exercise
Price ($)
  Weighted
Average
Remaining
Contractual
Term (years)
  Aggregate
Intrinsic
Value ($)
Outstanding at December 31, 2019   2,317,500    3.41           
Granted   3,615,570    2.31           
Forfeited   (37,500)   4.20           
Outstanding at December 31, 2020   5,895,570    2.45           
Granted   50,000    1.72           
Forfeited   (2,805,571)   2.74           
Outstanding at December 31, 2021   3,139,999    2.17    4.54    - 
Vested and exercisable at December 31, 2021   2,639,999    1.99    4.48    - 
Schedule of assumption of stock option activity
         
  Years Ended December 31,
  2021   2020
Risk-free interest rate 0.73%   0.21% - 1.67%
Expected term in years 5.38    3.25 6.00
Weighted Avg. Expected Volatility 102.07    97.20% 110.71%
Expected dividend yield 0%      0%  
Schedule of consolidated statement of operations
          
   Years Ended December 31,
   2021  2020
Research and development  $948,938   $1,536,168 
General and administrative   (1,122,101)   2,670,084 
Total  $(173,163)  $4,206,252