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