XML 33 R22.htm IDEA: XBRL DOCUMENT v3.22.2
Derivative Liabilities (Tables)
6 Months Ended
Jun. 30, 2022
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value of Level 3 derivative liabilities on recurring basis
   Warrants     
   Public   Private             
   SPAC   SPAC   PIPE   Other   Total 
Balance as of January 1, 2022    $8,048,850   $467,325   $6,516,300   $187,892   $15,220,367 
Change in fair value of derivative liabilities   (1,852,650)   (251,250)   (3,044,800)   (81,414)   (5,230,114)
Balance as of March 31, 2022  $6,196,200   $216,075   $3,471,500   $106,478   $9,990,253 
Change in fair value of derivative liabilities   (4,357,350)   (185,925)   (2,849,900)   (94,363)   (7,487,538)
Balance as of June 30, 2022  $1,838,850   $30,150   $621,600   $12,115   $2,502,715 

 

Schedule of black scholes option pricing model
    June 30,
2022
Risk-free interest rate   2.90% - 3.00%
Expected term in years   2.09 - 3.65
Expected volatility   91.00% - 91.50%
Expected dividends   0%
Market Price   $0.85

 

    December 31, 2021
Risk-free interest rate   0.85% - 1.14%
Expected term in years   2.59 – 4.15
Expected volatility   98.5%
Expected dividends   0%
Market Price   $3.90

 

Schedule of warrant activity
   Number of Warrants   Weighted Average Exercise Price   Weighted Average Remaining Life in Years   Intrinsic
Value
 
                 
Outstanding, December 31, 2021   11,153,908   $9.06    4.1    
    
 
Issued   
-
    
-
           
Exercised   
-
    
-
           
Cancelled   
-
    
-
           
Expired   
-
    
-
           
Outstanding, June 30, 2022   11,153,908   $9.06    3.6    
-
 
                     
Exercisable, June 30, 2022   11,153,908   $9.06    3.6    
-
 

 

Schedule of outstanding and exercisable warrants
Warrants Outstanding   Warrants Exercisable 
        Weighted     
        Average     
Exercise   Number of   Remaining   Number of 
Price   Shares   Life in Years   Shares 
$5.00    2,564,000    3.7    2,564,000 
$5.28    63,658    2.8    63,658 
$7.07    25,000    2.1    25,000 
$7.50    2,500,000    4.2    2,500,000 
$11.50    6,001,250    3.4    6,001,250 
      11,153,908    3.6    11,153,908