XML 36 R25.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders’ Equity (Tables)
12 Months Ended
Dec. 31, 2021
Equity [Abstract]  
Schedule of Equity Transactions to Raise Capital Through the Placement

During 2021 and 2020 the Company has completed various equity transactions to raise capital through the placement of its common and preferred stock. The following table provides an overview of these transactions.

 

Date  Description  Type  Number of shares   Net Proceeds 
2020              
February 25, 2020  Private placement  Common Stock   52,000   $570,341 
April 28, 2020  Registered Direct Offering  Common Stock   75,472   $811,641 
June 3, 2020  Registered Direct Offering  Common Stock   117,216   $1,161,334 
July 17, 2020  Public Offering  Common Stock   575,000   $3,881,907 
July 17, 2020  Private Placement  Preferred Stock   4,205,406   $1,358,099 
October 9, 2020  Registered Direct Offering  Common Stock   381,308   $4,450,500 
Total              $12,233,822 
                 
2021                
February 11, 2021  Public Offering  Common Stock   5,914,284   $38,127,776 
August 2021  At-the-Market Equity Program  Common Stock   170,963   $970,575 
September 9, 2021  Registered Direct Offering  Common Stock   781,615   $18,273,591 
Total             $57,371,942 
Schedule of Stock Warrant Activity

A summary of warrant activity during the years ended December 31, 2021 and 2020 is presented below:

 

   Common Stock 
   Number of
Warrants
  

Weighted

Average

Exercise

Price

  

Weighted

Average

Remaining

Life in

Years

  

Intrinsic

Value

 
Outstanding, January 1, 2020   174,681   $127.50           
Issued    1,702,810    9.26           
Exercised   (367,660)   8.13           
Cancelled   (2,029)   107.50           
Outstanding, January 1, 2021   1,507,802   $20.10    5.3   $448,140 
Issued   4,895,016    4.59           
Exercised   (52,827)   5.03           
Cancelled   (38,286)   16.10           
Outstanding and exercisable, December 31, 2021   6,311,705   $8.80    4.2   $474,464 
Schedule of Assumption Used for Valuation of Derivative Liability

The fair value of the warrants was determined using a Monte Carlo simulation, incorporating observable market data and requiring judgment and estimates. The following inputs and assumptions were used for the valuation of the derivative liability:

 

  

February 25,

2020

  

March 31,

2020

  

June 30,

2020

  

September 15,

2020

 
Projected Volatility   97.1%   102.7%   102.7%   110.7%
Risk-Free Rate   1.36%   0.38%   0.29%   0.31%
Contractual Term (Years)   5    5    4.75    4.5 
Schedule of Fair Value of Level 3 Derivative Liabilities on Fair Value of Recurring Basis

The following table sets forth a summary of the changes in the fair value of Level 3 derivative liabilities that are measured at fair value on a recurring basis:

 

   Derivative 
   Liabilities 
Balance – January 1, 2020  $- 
Derivative liabilities associated with the issuance of common stock warrants   513,534 
Derivative liabilities associated with the issuance of placement agent warrants   32,502 
Change in fair value of derivative liabilities   (211,807)
Reclassification of warrant derivatives to equity   (334,229)
Balance – December 31, 2020  $-