XML 41 R32.htm IDEA: XBRL DOCUMENT v3.22.2.2
WARRANT LIABILITY (Tables)
9 Months Ended
Sep. 30, 2022
WARRANT LIABILITY [Abstract]  
Fair Value of Warrant Liability Assumptions
The fair value of the Company’s warrant liability was calculated using the Black-Scholes model and the following assumptions:

   
As of September 30, 2022
     As of December 31, 2021  
Fair value of company's common stock
 
$
3.35
    $ 9.02
 
Dividend yield
   
0%

    0%
 
Expected volatility
   
104% - 134%

    118% - 149%  
Risk Free interest rate
   
3.81% - 4.23%

    0.06% - 0.97%  
Expected life (years)
   
1.16
      1.82
 
Exercise price
 
$
8.00 - $28.00
    $
8.00 - $28.00  
Fair value of financial instruments - warrants
 
$
26,079
    $
369,234
 
Change in Fair Value of Financial Instruments
The change in fair value of the financial instruments – warrants is as follows:

   
Amount
 
Balance as of January 1, 2022
 
$
369,234
 
         
Change in fair value of warrant liability
   
(343,155
)
         
Balance as of September 30, 2022
 
$
26,079
 

   
Amount
 
Balance as of January 1, 2021
 
$
 
         
Fair value of warrant liability assumed in connection with Helix Merger
    1,247,715  
         
Change in fair value of warrant liability
   
(746,605
)
         
Balance as of September 30, 2021
 
$
501,110
 

   
Amount
 
Balance as of July 1, 2022
 
$
34,618
 
         
Change in fair value of warrant liability
   
(8,539
)
         
Balance as of September 30, 2022
 
$
26,079
 

   
Amount
 
Balance as of July 1, 2021
 
$
752,888
 
         
Change in fair value of warrant liability
   
(251,778
)
         
Balance as of September 30, 2021
 
$
501,110