XML 44 R34.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Equity Incentive Plan (Tables)
3 Months Ended
Mar. 31, 2024
Equity Incentive Plan  
Schedule of stock option activity

Average

Remaining

Number

Exercise

Contract

Intrinsic

    

of Shares

    

Price

    

Life (Years)

    

Value

Outstanding at January 1, 2024

 

426

$

6,103.81

 

8.53

$

Assumed from IMGX

 

200,652

 

0.81

 

7.56

 

716,328

Outstanding at March 31, 2024

 

201,078

$

13.74

 

7.56

$

716,350

Exercisable at March 31, 2024

 

201,054

$

11.99

 

7.56

$

716,341

Outstanding at January 1, 2023

 

176

$

15,956.72

 

8.22

$

Granted

 

250

 

74.60

 

9.91

 

Outstanding at March 31, 2023

 

429

$

8,900.40

 

9.07

$

Exercisable at March 31, 2023

 

200

$

17,091.40

 

8.40

$

Schedule of option pricing model with the following weighted-average assumptions

    

2024

    

2023

 

Contractual term (in years)

 

7.6

6.5

Expected Volatility

 

110.35

%

98.80

%

Risk-free interest rate

 

4.20

%

4.08

%

Expected Dividend yield

 

0

%

0

%

Schedule of RSU activity under the 2020 Plan

    

Weighted-Average

    

Weighted-Average

Number

Grant Date

Remaining Recognition

    

of Shares

    

Fair Value

    

Period (Years)

Non-vested Outstanding at January 1, 2024

52,271

$

4.31

9.96

Awarded

 

120,532

 

3.80

 

Vested

(52,271)

4.31

Non-vested Outstanding at March 31, 2024

 

120,532

$

3.82

 

9.76

Non-vested Outstanding at January 1, 2023

Awarded

7,997

$

124.00

Vested

(2,003)

124.00

Non-vested Outstanding at March 31, 2023

5,994

$

124.00

0.75

Schedule of stock-based compensation expense

Three Months Ended March 31, 

    

2024

    

2023

Research and development

$

42,378

$

38,080

General and administrative

 

228,982

 

320,236

Total stock-based compensation expense

$

271,360

$

358,316