XML 47 R24.htm IDEA: XBRL DOCUMENT v3.22.0.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2021
Summary of Significant Accounting Policies  
Schedule of fair value of financial instruments measured on a recurring basis

As of December 31, 2021

Description

    

Total

    

Level 1

    

Level 2

    

Level 3

Assets:

Short-term investments

$

88,324,922

$

88,324,922

 

 

Liabilities:

 

  

 

  

 

  

 

  

Contingent consideration

$

3,342,515

 

$

3,342,515

Warrant liability

$

11,020

 

 

$

11,020

As of December 31, 2020

Description

    

Total

    

Level 1

    

Level 2

    

Level 3

Assets:

Short-term investments

$

100,842,438

$

100,842,438

 

 

Liabilities:

 

  

 

  

 

  

 

  

Contingent consideration

$

2,912,515

 

$

2,912,515

Warrant liability

$

33,779

 

$

33,779

Schedule of change in fair value, as determined by Level 3 inputs, for all assets and liabilities using unobservable Level 3 inputs

Contingent 

 

Warrant

    

Consideration

 

Liability

Balance at December 31, 2019

$

3,718,515

$

Fair value at issuance

2,494,823

Reclassification of warrants from equity to liability due to modification

869,078

Reclassification of warrant liability to equity upon cashless exercise of warrants

(2,766,647)

Reclassification of warrant liability to equity upon exchange of warrants

(1,575,642)

Payout of contingent consideration

(2,005,000)

Change in fair value

 

1,199,000

1,012,167

Balance at December 31, 2020

$

2,912,515

$

33,779

Change in fair value

 

430,000

(22,758)

Balance at December 31, 2021

$

3,342,515

$

11,020

Contingent Consideration Classified As Level 3  
Summary of Significant Accounting Policies  
Schedule of fair value inputs

As of December 31, 2021

Valuation 

Significant 

Weighted Average 

    

 Methodology

    

 Unobservable Input

    

 (range, if applicable)

Contingent Consideration

 

Probability weighted income approach

 

Milestone dates

 

2022-2031

 

 

Discount rate

 

7.51%

 

  

 

Probability of occurrence

 

4.9% to 75%

As of December 31, 2020

Valuation 

Significant 

Weighted Average 

    

 Methodology

    

 Unobservable Input

    

 (range, if applicable)

Contingent Consideration

 

Probability weighted income approach

 

Milestone dates

 

2022-2030

 

 

Discount rate

 

7.66%

 

  

 

Probability of occurrence

 

2.7% to 68%

Liability-Classified Warrants  
Summary of Significant Accounting Policies  
Schedule of fair value inputs

January 21, 2020

Current stock price

$

2.31

Estimated volatility of future stock price

124

%

Risk free interest rate

1.53

%

Contractual term

3.7

years

Warrant Liability Classified As Level 3  
Summary of Significant Accounting Policies  
Schedule of fair value inputs

December 31, 2021

December 31, 2020

Current stock price

$

3.04

$

5.36

Estimated volatility of future stock price

133.13

%

141.28

%

Risk free interest rate

0.55

%

0.17

%

Contractual term

1.90

years

2.90

years