XML 47 R30.htm IDEA: XBRL DOCUMENT
v3.22.1

COMMON STOCK AND WARRANTS WITH-DOWN ROUND PROTECTION (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Equity [Abstract] |
SCHEDULE OF FAIR VALUE ASSUMPTIONS | SCHEDULE OF FAIR VALUE ASSUMPTIONS
Fair value calculations – Warrant |  | 31-Dec-20 |
Dividend yield (%) |  |  | - |
Expected volatility (%) |  |  | 56.32 |
Risk free interest rate (%) |  |  | 2.5 |
Expected term of options (years) |  |  | 5 |
Exercise price (US dollars) |  |  | 5.2 |
Share price (US dollars) |  |  | 5.2 |
Fair value (US dollars) |  |  | 2.6 |
SCHEDULE OF STOCK GRANTS ACTIVITY | SCHEDULE OF STOCK GRANTS ACTIVITY
Grants to Employees |  | Number |  |  | Weighted average exercise price (US$) |
Balance outstanding as of December 31,2019 |  |  | 156,007 |  |  | $ | 63.44 |
Balance exercisable of December 31,2019 |  |  | 132,630 |  |  | $ | 60.19 |
Granted during 2020 |  |  | - |  |  | $ | - |
Forfeited during 2020 |  |  | (25,770 | ) |  | $ | 58.63 |
Balance outstanding as of December 31,2020 |  |  | 130,237 |  |  | $ | 64.35 |
Balance exercisable of December 31,2020 |  |  | 128,296 |  |  |  | 64.48 |
Granted during 2021 |  |  | 577,064 |  |  |  | 5.20 |
Forfeited during 2021 |  |  | (98,177 | ) |  |  | 64.64 |
Balance outstanding as of December 31,2021 |  |  | 609,124 |  |  |  | 8.10 |
Balance exercisable of December 31,2021 |  |  | 39,223 |  |  |  | 46.41 |
SCHEDULE OF STOCK GRANTS, BY EXERCISE PRICE RANGE | The following tables summarize information about options outstanding at December 31, 2021: SCHEDULE OF STOCK GRANTS, BY EXERCISE PRICE RANGE
Exercise price (US$) |  |  | Outstanding at December 31, 2021 |  |  | Exercisable at December 31, 2021 |  |  | Weighted average remaining contractual life (years) |
| 5.2 |  |  |  | 579,004 |  |  |  | 9,103 |  |  |  | 2.75 |
| 58.5 |  |  |  | 26,274 |  |  |  | 26,274 |  |  |  | 5.18 |
| 100.75 |  |  |  | 3,846 |  |  |  | 3,846 |  |  |  | 5.26 |
|  |  |  |  | 609,124 |  |  |  | 39,223 |  |  |  |  |
SCHEDULE OF ASSUMPTIONS USED TO VALUE OPTIONS | SCHEDULE OF ASSUMPTIONS USED TO VALUE OPTIONS
Fair value calculations - Warrant |  | December 31, 2021 |
Dividend yield (%) |  |  | - |
Expected volatility (%) |  |  | 49.21 |
Risk free interest rate (%) |  |  | 2.5 |
Expected term of options (years) |  |  | 3 |
Exercise price (US dollars) |  |  | 5.2 |
Share price (US dollars) |  |  | 3.1-4.65 |
Fair value (US dollars) |  |  | 0.6-1.48 |

X
- References No definition available. + Details
Name: | us-gaap_EquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (d) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (e) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(1) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (f)(2) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration