XML 43 R33.htm IDEA: XBRL DOCUMENT v3.21.2
Unit Purchase Options and Warrants (Tables)
9 Months Ended
Sep. 30, 2021
Unit Purchase Options And Warrants  
Schedule of Fair Value Measurement Inputs and Valuation Techniques

The fair value of the unit purchase options and warrants issued to the convertible debt holders is estimated as of the issue date using a Monte Carlo model with the following assumptions:

 Schedule of Fair Value Measurement Inputs and Valuation Techniques

Risk-free interest rate range   0.33% - 0.39 %
Stock Price  $ 3.00 - $3.95  
Expected life of warrants and unit purchase options (years)   5.00 
Expected stock price volatility   108.2% - 112.5 %
Expected dividend yield   0%

Schedule of Unit Purchase Stock Options Activity

The following table sets forth the activity of unit purchase options:

 Schedule of Unit Purchase Stock Options Activity

   Number of
Unit Purchase
Options
   Weighted
Average
Exercise
Price
   Aggregate
Intrinsic
Value
 
Outstanding as of December 31, 2020   303,623   $3.20   $- 
Granted   -    -    - 
Exercised   210,730    3.20    427,839 
Canceled   -    -    - 
Balance as of September 30, 2021   92,893   $3.20   $2,606 
Schedule of Warrants Activity

The following table sets forth the activity of warrants:

 Schedule of Warrants Activity

   Number of
Warrants
   Weighted
Average
Exercise
Price
   Aggregate
Intrinsic
Value
 
Outstanding as of December 31, 2020   310,373   $3.48   $- 
Granted   -    -    - 
Exercised   180,323    3.20    457,839 
Canceled   -    -    - 
Balance as of September 30, 2021   130,050   $3.74   $4,431