XML 118 R104.htm IDEA: XBRL DOCUMENT v3.22.1
BUSINESS COMBINATION AND DECONSOLIDATION OF SUBSIDIARY (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Jun. 05, 2020
May 14, 2019
Oct. 21, 2020
Dec. 31, 2021
Dec. 31, 2020
Purchase price for the acquisition       $ 14,200,000  
Closing Merger Consideration Shares, shares       6,909,091  
Contingent Consideration Shares (Clawback Shares), shares       5,988,024  
Aggregate amount       $ 20,000,000  
Acquisition descriptions       The Company acquired Sera Labs through the issuance of shares of Common Stock of the Company with $1 million of cash consideration to be provided. The preliminary total purchase price was determined based on the following: i) $1 million of the Upfront Payment ii) Company’s closing price ($1.38) on October 2, 2020 for the closing merger consideration shares  
Claw back shares   7,128,913      
Upfront payment consideration   5,700,000   1  
Acheivment shares   3,207,228      
Earnout shares   8,018,071      
Warrants issue purchase additional shares         4,143,706
Total potential shares to be issued       32,072,283  
Upfront payment in cash     $ 1,000,000.0    
Working capital     4,000,000.0    
Aggregate maximum milestones amount     $ 20,000,000    
Potential shares to be issued     5,988,024    
Fair value of contingent shares     $ 3,100,000    
Cash consideration       $ 1,000,000  
Earn out provisions and warrants       32,072,283  
Note payable, principal amount       $ 2,000,000  
Shares held in escrow       7,128,913  
Issuable shares 11,225,299        
Returnback shares 140,828        
Gross proceed from warrant $ 1,400,000        
Warrant to purchase common stock 7,309,605        
Purchase of common stock 708,467        
Assigned back shares 310,821        
Shares issue to holders 5,612,654        
Shares held in escrow 7,128,913        
Convertible Note [Member]          
Debt instrument converted amount, principal       $ 14,600,000  
CHI [Member]          
Total purchase price, shares   12,897,115