XML 35 R27.htm IDEA: XBRL DOCUMENT v3.23.2
Stock Based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Schedule of grant-date fair value of stock options granted
    Twelve Months Ended  
    December 31,  
    2022     2021  
Exercise price   $ 1.67 – 2.56     $ 5.20 – 12.72  
Risk-free interest rate     0.58 – 3.98%       0.04 – 0.08%  
Expected volatility     336 – 369%       390 – 415%  
Expected dividend yield     0%       0%  
Expected life of options (in years)     5.0       5.0  

 

Schedule of option activity
   Weighted   Weighted     
   Average   Average     
   Number   Exercise   Contractual 
   of Shares   Price   Term 
          (in years) 
Outstanding as of December 31, 2021   5,196,640   $7.68    2.5 
Granted   6,868,267    2.38      
Exercised   
-
    
-
      
Forfeited   (2,463,670)   3.26      
Outstanding as of December 31, 2022   9,601,237   $4.02    2.6 
Vested as of December 31, 2022   6,684,833   $4.22    3.1 
Schedule of exercise price range
Exercise Price   Outstanding Options   Exercisable Options 
$1.00    408,970    329,320 
$1.45    225,000    225,000 
$1.67    50,000    - 
$1.95    280,000    263,335 
$2.37    5,153,267    4,050,000 
$2.40    1,062,500    418,318 
$2.56    287,500    - 
$2.61    150,000    72,224 
$3.58    65,000    43,335 
$3.98    66,000    44,002 
$5.69    12,500    12,500 
$5.70    25,000    8,332 
$6.11    25,000    8,332 
$6.49    52,500    17,496 
$6.60    50,000    16,665 
$6.70    200,000    66,660 
$6.85    650,000    383,320 
$7.00    18,000    5,999 
$7.55    7,500    7,500 
$8.85    100,000    33,330 
$10.00    650,000    650,000 
$11.51    50,000    16,665 
$11.65    12,500    12,500 
      9,601,237    6,684,833 
Schedule of statements of operations and comprehensive loss
   Twelve Months Ended 
   December 31, 
   2022   2021 
Research and development   2,758,465    6,781,898 
General and administrative   15,003,002    2,619,447 
Total stock-based compensation  $17,761,467   $9,401,345 
Schedule of warrants outstanding
Issuance Date  Expiration Date  Exercise Price   Issued   Exercised   Forfeited / Canceled   Warrants Outstanding 
August 18, 2020  August 18, 2025  $2.00    171,000    (150,000)   
-
    21,000 
November 15, 2021  November 15, 2023  $7.00    1,545,459    
-
    
-
    1,545,459 
June 16, 2022  May 9, 2027  $0.0001    6,325,503    
-
    (1,254,496)   5,071,007