XML 27 R18.htm IDEA: XBRL DOCUMENT v3.22.2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2022
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES

Potentially dilutive securities outlined in the table below have been excluded from the computation of diluted net loss per share for the three and six months ended June 30, 2022 and 2021 because the effect of their inclusion would have been anti-dilutive.

 

  

For the three and six months

ended June 30, 2022

  

For the three and six months

ended June 30, 2021

 
Warrants to purchase shares of common stock   655,463    91,073 
Restricted stock units - vested and unissued   56,071     
Restricted stock units - unvested   94,550    51,930 
Restricted stock awards - vested and unissued   909     
Restricted stock awards - unvested   65    266 
Options to purchase shares of common stock   22,829    4,512 
Total potentially dilutive securities   829,887    147,781 
SCHEDULE OF FAIR VALUE HIERARCHY OF VALUATION INPUTS ON RECURRING BASIS

The following table provides the financial liabilities measured on a recurring basis and reported at fair value on the balance sheet as of June 30, 2022 and indicates the fair value of the valuation inputs the Company utilized to determine such fair value of warrant liabilities and the derivative liability:

 

   Level   June 30, 2022   December 31, 2021 
Warrant liabilities - January 2021 Warrants   3   $15,138   $333,471 
Warrant liabilities - February 2021 Warrants   3    14,970    320,203 
Warrant liabilities - February 2022 Warrants   3    1,973,095     
Fair value as of June 30, 2022       $2,003,203   $653,674 

 

   Level   June 30, 2022   December 31, 2021 

Derivative liability - May 2022

   3   $455,000   $ 
Fair value as of June 30, 2022       $455,000   $ 
SCHEDULE OF FAIR VALUE OF WARRANT LIABILITIES AND DERIVATIVE LIABILITY

The following table presents the changes in fair value of the warrant liabilities and derivative liability:

 

   Total Warrant Liabilities 
Fair value as of December 31, 2021  $653,674 
Issuance of February 2022 warrants   3,595,420 
Change in fair value   (2,245,891)
Fair value as of June 30, 2022  $2,003,203 

 

   Total Derivative Liability 
Fair value as of December 31, 2021  $  
Issuance of May 2022 convertible preferred stock   402,000 
Change in fair value   53,000 
Fair value as of June 30, 2022  $455,000 
Initial Measurement [Member]  
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES

The Company established the initial fair value of its warrant liabilities at the respective dates of issuance. The Company used a Black Scholes valuation model in order to determine their value. The key inputs into the Black Scholes valuation model for the initial valuations of the warrant liabilities are below:

 

   February 2022 Warrants 
   February 15, 2022 
Term (years)   5.0 
Stock price  $15.75 
Exercise price  $27.50 
Dividend yield   %
Expected volatility   74.1%
Risk free interest rate   1.9%
      
Number of warrants   460,000 
Value (per share)  $8.00 

 

The Company established the initial fair value of its derivative liability at the respective date of issuance. The Company used a Weighted Expected Return valuation model in order to determine their value. The key inputs into the Weighted Expected Return valuation model for the initial valuations of the warrant liabilities are below:

 

   May 2022 Derivative Liability 
   May 5, 2022 
Principal  $1,000,000 
Dividend rate   5.0%
Market rate   4.4%
Subsequent Measurement [Member]  
SCHEDULE OF BLACK SCHOLES VALUATION MODELS OF WARRANT LIABILITIES

 

   January 2021 Warrants   February 2021 Warrants   February 2022 Warrants 
Term (years)   3.5    3.6    4.6 
Stock price  $10.70   $10.70   $10.70 
Exercise price  $247.50   $245.00   $27.50 
Dividend yield   %   %   %
Expected volatility   78.2%   77.7%   74.3%
Risk free interest rate   3.00%   3.00%   3.01%
                
Number of warrants   36,429    34,281    460,000 
Value (per share)  $0.42   $0.44   $4.29 

 

The key inputs into the Weighted Expected Return valuation model for the Level 3 valuations of the derivative liability as of June 30, 2022 are below: 

 

  

May 2022

Derivative Liability

 
Principal  $1,000,000 
Dividend rate   5.0%
Market rate   6.8%