XML 46 R32.htm IDEA: XBRL DOCUMENT v3.22.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2021
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule of property plant and equipment

Manufacturing equipment

 

5-7 years

 

Computer and other equipment

 

3-7 years

 

Leasehold improvements

 

3-7 years

 

Schedule of contract liabilities

 

 

2021

 

 

2020

 

Customer deposits for commercial products

 

$508

 

 

$281

 

Customer deposits for personal protective equipment

 

 

-

 

 

 

713

 

Total contract liabilities

 

$508

 

 

$994

 

Summary of changes in contract liabilities

Balance at December 31,2019

 

$456

 

Additions

 

 

1,033

 

Transfers to Revenue

 

 

(495 )

Balance at December 31,2020

 

 

994

 

Additions

 

 

435

 

Customer deposits returned

 

 

(713 )

Transfers to Revenue

 

 

(208 )

Balance at December 31, 2021

 

$508

 

Schedule of assets and liabilities measured at fair value

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Fair value of contingent stock consideration

 

$1,430

 

 

$-

 

 

$-

 

 

$1,430

 

Fair value of Series A Note

 

$3,075

 

 

$-

 

 

$-

 

 

$3,075

 

Fair value of Series B Note

 

$6,857

 

 

$-

 

 

$-

 

 

$6,857

 

Fair value of derivative liability

 

$-

 

 

$-

 

 

$-

 

 

$-

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Fair value of contingent stock consideration

 

$3,205

 

 

$-

 

 

$-

 

 

$3,205

 

Fair value of Series A Note

 

$7,010

 

 

$-

 

 

$-

 

 

$7,010

 

Fair value of Series B Note

 

$6,674

 

 

$-

 

 

$-

 

 

$6,674

 

Fair value of derivative liability

 

$-

 

 

$-

 

 

$-

 

 

$-

 

Schedule of financial instruments

Fair value of Series A and B Notes at December 31, 2019

 

$—

 

Initial fair value of Series A Note

 

 

9,042

 

Initial fair value of Series B Note

 

 

6,990

 

Change in fair value of Series A Note

 

 

165

 

Change in fair value of Series B Notes

 

 

(316 )

Conversion of Series A Notes

 

 

(2,197 )

Fair value of Series A and B Notes at December 31, 2020

 

 

13,684

 

Change in fair value of Series A Note

 

 

(1,054 )

Change in fair value of Series B Notes

 

 

1,448

 

Conversion of Series A Notes

 

 

(2,881 )

Conversion of Series B Notes

 

 

(1,265 )

Fair value of Series A and B Notes at December 31, 2021

 

$9,932

 

Derivative Liabilities At Fair Value

Date of valuation

 

December 31,

2021

 

 

December 31, 

2020

 

Stock price

 

$0.36

 

 

$1.30

 

Conversion price

 

$1.32

 

 

$1.32

 

Term (in years) – Series A Note

 

 

0.83

 

 

 

1.83

 

Term (in years) – Series B Note

 

 

0.13

 

 

 

0.83

 

Volatility – Series A Note

 

 

85%

 

 

86%

Volatility – Series B Note

 

 

65%

 

 

80%

Risk-free interest rate – Series A Note

 

 

0.32%

 

 

0.12%

Risk-free interest rate – Series B Note

 

 

0.06%

 

 

0.09%

Interest rate

 

 

18%

 

 

18%
Schedule of basic and diluted loss per share

(Dollars in thousands)

 

December 31,

2021

 

 

December 31,

2020

 

 

 

 

 

 

 

 

Net loss

 

$

(13,193

)

 

$(30,621 )

Weighted average outstanding shares of common stock

 

 

50,182,229

 

 

 

47,308,158

 

Dilutive potential common stock shares from:

 

 

 

 

 

 

 

 

Vested Stock options from the Company’s 2017 Equity Incentive Plan

 

 

-

 

 

 

-

 

Warrants

 

 

 

 

 

 

 

 

Conversion of convertible notes

 

 

-

 

 

 

-

 

Issuance of contingent shares relating to CHI acquisition

 

 

-

 

 

 

-

 

Common stock and common stock equivalents

 

 

50,182,229

 

 

 

47,308,158

 

Income per share:

 

 

 

 

 

 

 

 

Basic net loss per share

 

$(0.26 )

 

$(0.65 )

Diluted net loss per share

 

$(0.26 )

 

$(0.65 )
Schedule of diluted net income (loss)

 

 

December 31,

2021

 

 

December 31,

2020

 

 

 

 

 

 

 

 

Vested stock options from the Company’s 2017 Equity Incentive Plan

 

 

4,067,452

 

 

 

2,757,687

 

Warrants

 

 

1,565,447

 

 

 

2,479,849

 

Shares to be issued upon conversion of convertible notes

 

 

115,047

 

 

 

115,047

 

Total

 

 

5,747,946

 

 

 

5,352,583