XML 28 R17.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Schedule of Intangible Assets

 

Website  $1,516 
Less website amortization   (158)
Customer list   664,237 
Less Customer list amortization   (69,191)
Net Intangible Assets  $596,404 
Schedule of Expected Amortization Expense of Intangible Assets

Expected amortization expense of intangible assets over the next 2 years is as follows:

 

Twelve Months ended March 31,

 

      
2024  $332,875 
2025   263,529 
Net Intangible Assets  $596,404 
Schedule of Disaggregation of Revenue

In the following table, revenue is disaggregated by primary geographical market, major product line, and timing of revenue recognition.

Schedule of Disaggregation of Revenue 

In thousands of US dollars ($) 

Three Months Ended

March 31,

 
Primary geographical markets  2024   2023 
North America  $340   $556 
Europe   6    36 
Asia   3    149 
   $349   $741 

 

  

Three Months Ended

March 31,

 
Major products/services lines  2024   2023 
Hardware  $83   $428 
Consumables   38    66 
Contract research services   -    5 
Sample preparation accessories   48    45 
Consumer Products   154    - 
Agrochem products   -    131 
Technical support/extended service contracts   20    43 
Shipping and handling   6    19 
Other   -    4 
   $349   $741 

 

  

Three Months Ended

March 31,

 
Timing of revenue recognition  2024   2023 
Products transferred at a point in time  $328   $693 
Services transferred over time   21    48 
   $349   $741 
Schedule of Contract Balances

Contract balances

 

In thousands of US dollars ($) 

March 31, 2024

  

December 31, 2023

 
Receivables, which are included in ‘Accounts Receivable’  $         145   $            151 
Contract liabilities (deferred revenue)   242    34 
Schedule of Future Related to Performance Obligations

The following table includes estimated revenue expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period.

 

In thousands of US dollars ($)  2024   2025   Total 
Extended warranty service  $234   $8   $242 
Schedule of Customer Concentration Risk Percentage

The following table illustrates the level of concentration as a percentage of total revenues during the three months ended March 31, 2024 and 2023.

 

   For the Three Months Ended 
   March 31, 
   2024   2023 
Top Five Customers   48%   64%

 

The following table illustrates the level of concentration as a percentage of net accounts receivable balance as of March 31, 2024 and December 31, 2023. The Top Five Customers category may include federal agency receivable balances if applicable.

 

   March 31, 2024   December 31, 2023 
Top Five Customers   100%   96%
Schedule of Computation of Loss Per Share

The following table illustrates our computation of loss per share for the three months ended March 31, 2024 and 2023:

 

         
   For the Three Months Ended March 31, 
   2024   2023 
Numerator:        
Net loss attributable to common stockholders  $(8,706,476)  $(7,289,641)
           
Denominator for basic and diluted loss per share:          
Weighted average common stock shares outstanding   39,811,524    15,839,373 
           
Loss per common share – basic and diluted  $(0.22)  $(0.46)
Schedule of Anti-Dilutive Securities Excluded from Computation of Earnings Per Share

 

         
   As of March 31, 
   2024   2023 
Stock options   5,724,504    3,420,754 
Convertible debt   9,568,173    7,620,701 
Common stock warrants   15,577,354    16,217,101 
Convertible preferred stock:          
Series D Convertible Preferred   6,250    6,250 
Series AA Convertible Preferred   8,645,000    8,645,000 
Series BB Convertible Preferred   16,230,000    - 
Series CC Convertible Preferred   4,010,000    - 
Series DD Convertible Preferred   2,540,000    - 
Total potentially dilutive shares   62,301,281    35,909,806 
Summary of Assumptions for the Grants of Stock Options

The following table summarizes the assumptions we utilized for grants of stock options to the three sub-groups of our stock option recipients during the three months ended March 31, 2024:

 

Assumptions  CEO, other Officers and Employees 
Expected life   6.0 (yrs)
Expected volatility   155.0%
Risk-free interest rate   4.20%
Forfeiture rate   0 to 5.00%
Expected dividend yield   0.0%
Schedule of Stock Based Compensation Expense

 

         
   For the Three Months Ended 
   March 31, 
   2024   2023 
Cost of sales  $14,664   $53,481 
Research and development   43,257    170,620 
Consumer Products   54,335    - 
Selling and marketing   25,286    72,099 
General and administrative   102,750    1,134,044 
Total stock-based compensation expense  $240,292   $1,430,244 
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables set forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis as of March 31, 2024:

 

      

Fair value measurements at

March 31, 2024 using:

 
  

March 31,

2024

  

Quoted

prices in

active

markets

(Level 1)

  

Significant

other

observable

inputs

(Level 2)

  

Significant

unobservable

inputs

(Level 3)

 
Equity Securities  $66,031   $66,031            -    - 
Total Financial Assets  $66,031   $66,031   $-   $- 

 

The following tables set forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis as of December 31, 2023:

 

      

Fair value measurements at

December 31, 2023 using:

 
  

December 31,

2023

  

Quoted

prices in

active

markets

(Level 1)

  

Significant

other

observable

inputs

(Level 2)

  

Significant

unobservable

inputs

(Level 3)

 
Equity Securities   61,876    61,876    -    - 
Total Financial Assets  $61,876   $61,876   $-   $-