XML 34 R23.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Schedule of Investment Securities

Investment securities are as follows:

 

  

March 31, 2024

  

December 31, 2023

 
Investment securities, at amortized cost:          
U.S Treasury Bills  $21,381,362   $24,658,611 
Investment securities, at amortized cost  $21,381,362   $24,658,611 
Schedule of Investment Securities Broker Dealer

Broker/Dealer Securities

 

  

March 31, 2024

  

December 31, 2023

 
Investment securities, at fair value:          
Common stock of publicly traded companies  $2,389,011   $2,603,579 
Warrants of publicly traded companies   2,610,226    3,168,055 
Investment securities, at fair value  $4,999,237   $5,771,634 
Schedule of Investment Securities Non Broker Dealer

Non-Broker/Dealer Securities

 

  

March 31, 2024

  

December 31, 2023

 
Investment securities, at cost less impairment          
Simple agreement on future equities (not market listed)  $200,000   $200,000 
Investment securities, at cost less impairment  $200,000   $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 March 31, 2024 and December 31, 2023 are as follows:

 

  

Amortized

Cost as of

March 31, 2024

  

Gross

Unrealized

Gains

  

Gross

Unrealized

Losses

  

Fair Value

(Level 1)

as of

March 31, 2024

 
U.S Treasury Bills maturing 04/04/24, 04/18/24, 04/23/24 and 6/11/24  $21,381,362   $1,035   $        -   $21,382,397 
Total assets  $21,381,362   $1,035   $-   $21,382,397 

 

  

Amortized

Cost as of

December 31, 2023

  

Gross

Unrealized

Gains

  

Gross

Unrealized

Losses

  

Fair Value

(Level 1)

as of

December 31, 2023

 
U.S Treasury Bills maturing 02/13/24, 04/04/24, 04/18/24 and 04/23/24  $24,658,611   $6,031   $-   $24,664,642 
Total assets  $24,658,611   $6,031   $-   $24,664,642 
Schedule of Fair Value of 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 March 31, 2024 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  $2,389,011   $-   $-   $2,389,011 
                        
Investment Securities (held by our licensed broker dealer)  Warrants   -    17,680    2,592,546    2,610,226 
                        
Total assets measured at fair value (held by our licensed broker dealer)     $2,389,011   $17,680   $2,592,546   $4,999,237 
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, 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
  $2,603,579   $-   $-   $2,603,579 
                        
Investment Securities (held by our licensed broker dealer)  Warrants   -    34,597    3,133,458    3,168,055 
                        
Total assets measured at fair value (held by our licensed broker dealer)     $2,603,579   $34,597   $3,133,458   $5,771,634 
 
Schedule of Reconciliation of Fair Value Measurements Within Level 3 of Fair Value Hierarchy

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

 

      
December 31, 2023  $3,133,458 
      
Receipt from investment banking fees   - 
Realized gains   - 
Unrealized losses   (540,912)
Sales or distribution     
Purchases   - 
March 31, 2024  $2,592,546 
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   652,925 
Sales or distribution   (165,087)
Purchases   - 
December 31, 2023  $3,133,458 
 
Schedule of Significant Unobservable Inputs Related to Material Components of Level 3 Warrants

The following table presents information about significant unobservable inputs related to material components of Level 3 warrants as of March 31, 2024.

 

Assets  Fair Value   Valuation Techniques  Significant Unobservable Inputs  Range of Inputs   Weighted-Average 
                      
Warrants  $2,592,546   Black Scholes  Volatility   96.26 -106.28%   99.60%
Schedule of Estimated Useful Lives of Property and Equipment

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 March 31, 2024 and December 31, 2023, respectively:

 

  

March 31, 2024

  

December 31, 2023

 
         
Laboratory equipment  $1,030,004   $885,696 
Furniture and fixtures   54,338    49,838 
Developed software   107,458    113,114 
Leasehold improvements   279,161    279,161 
Total property and equipment   1,470,961    1,327,809 
Less: Accumulated depreciation   (524,111)   (461,319)
Property and equipment, net  $946,850   $866,490 
Schedule of Changes in Deferred Revenue

Balance as of December 31, 2022  $- 
Amounts billed but not recognized   - 
Revenue recognized   - 
Balance as of March 31, 2023   - 
Amounts billed but not recognized   100,000 
Revenue recognized   80,000 
Balance as of December 31, 2023   20,000 
Amounts billed but not recognized   - 
Revenue recognized   - 
Balance as of March 31, 2024  $20,000 
Summary of Grants Receivable Activity

Summary of grants receivable activity for the three-months ended March 31, 2024 and 2023, is presented below:

 

Summary of Grants Receivable Activity

   2024   2023 
         
Balance at beginning of period  $882,319   $809,532 
Grant costs expensed   674,158    766,867 
Grants for equipment purchased   6,379    - 
Grant fees   28,163    26,673 
Grant funds received   (479,408)   (590,418)
Balance at end of period  $1,111,611   $1,012,654