XML 28 R18.htm IDEA: XBRL DOCUMENT v3.23.2
SUMMARY OF CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES (Tables)
6 Months Ended
Jun. 30, 2023
Accounting Policies [Abstract]  
SCHEDULE OF ANTI-DILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE

The following potentially dilutive securities have been excluded from the computations of diluted weighted average shares outstanding as of June 30, 2023 and 2022, as they would be anti-dilutive:

 

   2023   2022 
   Six Months Ended June 30, 
   2023   2022 
Shares underlying warrants outstanding   1    1 
Shares underlying convertible notes outstanding   27,223,191    20,339,299 
Shares underlying convertible preferred stock outstanding   131,804,100    128,626,878 
Anti-dilutive weighted average shares outstanding   159,027,292    148,966,178 

SCHEDULE OF DILUTED LOSS PER SHARE

Diluted loss per share for the three months ended June 30, 2023 is calculated as follows:

 

   Three months ended 
   June 30, 2023 
Net income attributable to common shareholders  $43 
Income attributable to convertible instruments   (179)
Diluted loss attributable to common shareholders  $(136)
      
Basic shares outstanding   32,132,907 
Dilutive convertible instruments   128,531,628 
Diluted shares outstanding   160,664,535 
      
Diluted loss per share  $(0.00)

SCHEDULE OF FAIR VALUES OF FINANCIAL LIABILITIES

   2023   Level 1   Level 2   Level 3 
   Fair Value at
June 30,
   Fair Value Measurement Using 
   2023   Level 1   Level 2   Level 3 
Convertible notes  $297    —    —   $297 
Preferred stock   713    —    —    713 
Derivative liability  $1,010   $—   $—   $1,010 

 

   2022   Level 1   Level 2   Level 3 
   Fair Value at
December 31,
   Fair Value Measurement Using 
   2022   Level 1   Level 2   Level 3 
Convertible notes  $285    —    —   $285 
Preferred stock   595    —    —    595 
Derivative liability  $880   $—   $—   $880 
SCHEDULE OF DERIVATIVE LIABILITY MEASURED AT FAIR VALUE

The reconciliation of the derivative liability measured at fair value on a recurring basis using unobservable inputs (Level 3) is as follows (in thousands):

 

   2023   2022 
   Six Months Ended June 30, 
   2023   2022 
Balance at beginning of year  $880   $1,124 
Additions to derivative instruments   —    — 
Reclassification on conversion   —    (507)
Loss on change in fair value of derivative liability   130    1,459 
Balance at end of period  $1,010   $2,076