XML 33 R23.htm IDEA: XBRL DOCUMENT v3.23.3
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
Schedule of Investment Securities

Investment securities are as follows:

 

  

September 30,

2023

  

December 31,

2022

 
Investment securities, at amortized cost:          
U.S Treasury Bills  $7,495,988   $16,188,920 
Investment securities, at amortized cost  $7,495,988   $16,188,920 
Schedule of Investment Securities Broker Dealer

Broker/Dealer Securities

 

    September 30,
2023
   

December 31,

2022

 
Investment securities, at fair value:                
Common stock of publicly traded companies   $ 2,383,141     $ 787,137  
Warrants of publicly traded companies     2,581,584       45,440  
Investment securities, at fair value   $ 4,964,725     $ 832,577  
                 
Investment securities, at cost less impairment                
Preferred stock of private company (not market listed)   $ 50,000     $ 50,000  
Investment securities, at cost less impairment   $ 50,000     $ 50,000  
Schedule of Investment Securities Non Broker Dealer

Non-Broker/Dealer Securities

 

   

September 30,

2023

   

December 31,

2022

 
Investment securities, at cost less impairment                
Simple agreement on future equities (not market listed)   $ 300,000     $ 200,000  
Investment securities, at cost less impairment   $ 300,000     $ 200,000  
Schedule of Amortized Cost, Unrealized Holding Loss and Fair Value of Held to Maturity Securities

The amortized cost, excluding gross unrealized holding loss and fair value of held to maturity securities on September 30, 2023 and December 31, 2022 are as follows:

 

   Amortized Cost   

Gross

Unrealized

Gains

  

Gross Unrealized Gain

  

Fair Value

 
   Amortized Cost as of September 30,
2023
  

Gross

Unrealized

Gains

  

Gross Unrealized

Losses

  

Fair Value

(Level 1)

as of September 30,
2023

 
U.S Treasury Bills maturing 10/05/23  $7,495,988   $693   $        -  $7,496,681 
Total assets  $7,495,988   $693   $-  $7,496,681 

 

    Amortized Cost    

Gross

Unrealized

Gains

   

Gross Unrealized

Losses

   

Fair Value

 
    Amortized Cost as of December 31,
2022
   

Gross

Unrealized

Gains

   

Gross Unrealized

Losses

   

Fair Value

(Level 1)

as of December 31,
2022

 
U.S Treasury Bills maturing 05/11/23 and 10/05/23   $ 16,188,920     $          -     $ (51,645 )   $ 16,137,275  
Total assets   $ 16,188,920     $ -     $ (51,645 )   $ 16,137,275  
Schedule of Fair Value of Company’s Financial Assets and Liabilities Measured at Fair Value On a Recurring Basis

The following table sets forth the fair value of the Company’s financial assets and liabilities measured at fair value on a recurring basis as of September 30, 2023 except for the Level 3 investment that is recorded at cost:

 

Assets   Classification   Level 1     Level 2     Level 3     Total  
                             
Investment Securities (held by our licensed broker dealer)   Equity securities–- common stock   $ 2,383,141     $ -     $ -     $ 2,383,141  
                                     
Investment Securities (held by our licensed broker dealer)   Warrants     -       28,222       2,553,362       2,581,584  
                                     
Total assets measured at fair value (held by our licensed broker dealer)       $ 2,383,141     $ 28,222     $ 2,553,362     $ 4,964,725  

 

 

During the nine months ended September 30, 2023, the Company did not have any transfers between Level 1, Level 2, or Level 3 of the fair value hierarchy.

 

Reconciliation of fair value measurements categorized within Level 3 of the fair value hierarchy:

 

      
December 31, 2022  $- 
Receipt from investment banking fees   2,645,620 
Realized gains   - 
Unrealized gains   72,829 
Sales or distribution   (165,087)
Purchases   - 
September 30, 2023  $2,553,362 

 

The following table present information about significant unobservable inputs related to material components of Level 3 warrants as of September 30, 2023.

 

Assets   Fair Value     Valuation Techniques   Significant Unobservable Inputs   Ranges of Inputs     Weighted-Average  
                                 
Warrants   $ 2,553,362     Black Scholes   Volatility     99.34 %     99.34 %

 

The following table sets forth the fair value of the Company’s financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2022, except for the Level 3 investment that is recorded at cost:

 

Assets   Classification   Level 1     Level 2     Level 3     Total  
                             
Investment Securities (held by our licensed broker dealer)   Equity securities -
common stock
  $ 787,137     $ -     $ -     $ 787,137  
                                     
Investment Securities (held by our licensed broker dealer)   Warrants     -       45,440       -       45,440  
                                     
Total assets measured at fair value (held by our licensed broker dealer)       $ 787,137     $ 45,440     $ -     $ 832,577  
Schedule of Straight-Line Method Over the Following Estimated Useful Lives

 

Laboratory equipment   5 years
Furniture and fixtures   7 years
Leasehold improvements   Lesser of the lease duration or the life of the improvements
Schedule of Property And Equipment

Property and equipment consist of the following as of September 30, 2023 and December 31, 2022, respectively:

 

   

September 30,

2023

   

December 31,

2022

 
             
Laboratory equipment   $ 811,281     $ 803,030  
Furniture and fixtures     49,838       10,270  
Software development     104,379       -  
Leasehold improvements     279,161       75,725  
Total property and equipment     1,244,659       889,025  
Less: Accumulated depreciation     (402,353 )     (264,381 )
Property and equipment, net   $ 842,306     $ 624,644  
Schedule of contract liabilities

The PatentVest’s contract liabilities which is presented as Deferred revenue, consist of advance payments. The table below shows changes in deferred revenue:

 

Schedule of contract liabilities

Balance as of December 31, 2021  $- 
Amounts billed but not recognized   - 
Revenue recognized   - 
Balance as of June 30, 2022   - 
Amounts billed but not recognized   - 
Revenue recognized   - 
Balance as of September 30, 2022   - 
Amounts billed but not recognized   - 
Revenue recognized   - 
Balance as of December 31, 2022   - 
Amounts billed but not recognized   - 
Revenue recognized   - 
Balance as of June 30, 2022   - 
Amounts billed but not recognized   200,000 
Revenue recognized   - 
Balance as of September 30, 2023  $200,000 
Summary of Grants Receivable Activity

Summary of grants receivable activity for the nine months ended September 30, 2023 and 2022, is presented below:

 

    2023     2022  
             
Balance at beginning of period   $ 809,532     $ 468,353  
Grant costs expensed     2,180,581       1,596,936  
Grants for equipment purchased     -       49,626  
Grant fees     84,827       54,725  
Grant funds received     (2,398,488 )     (1,330,771 )
Balance at end of period   $ 676,452     $ 838,869