XML 119 R26.htm IDEA: XBRL DOCUMENT v3.24.1.u1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2023
Equity [Abstract]  
SCHEDULE OF OPTIONS ACTIVITY

 

  

Shares Under

Options

  

Weighted

Average

Exercise Price

per Share

  

Weighted

Average

Remaining

Life (Years)

 
Outstanding – December 31, 2022   147,619   $24.42    7.24 
Granted   80,000    1.24    9.89 
Forfeited   (105,425)   19.76    7.24 
Expired   (4,050)   34.01    1.31 
Exercised   (5,459)   1.40    0.76 
Outstanding – December 31, 2023   112,685    13.10    8.41 
Exercisable – December 31, 2023   

108,691

    

12.90

    

8.44

 
SCHEDULE OF FAIR VALUE ASSUMPTIONS FOR OPTIONS GRANTED

The fair value for options granted in 2023 and 2022 is estimated at the date of grant using a Black-Scholes-Merton options pricing model with the following underlying assumptions:

 

   2023   2022 
Price at valuation  $1.201.24   $0.450.78 
Exercise price  $1.201.24   $0.450.78 
Risk free interest   3.834.42%   2.323.58%
Expected term (in years)   5    5 
Volatility   133.1133.6%   125.3127.9%
SCHEDULE OF STOCK BASED EXPENSES RECOGNIZED SERVICES FROM EMPLOYEES AND NON-EMPLOYEES

The total stock-based expense recognized in the financial statements for services received from employees and non-employees is shown in the following table.

 

   2023   2022 
   Year Ended 
   December 31, 
   2023   2022 
         
Research and development  $6,000   $6,000 
Selling and marketing   28,000    25,000 
General and administrative   258,000    323,000 
Total  $292,000   $354,000 
SCHEDULE OF FAIR VALUE ASSUMPTIONS FOR WARRANTS

In estimating the warrants’ fair value, the Company used the following assumptions:

 

   2023   2022 
Risk free interest   3.49%   0.34%
Dividend yield   0%   0%
Volatility   147.6%   60.7%
Contractual term (in years)   5    5 
SCHEDULE OF WARRANTS ACTIVITY
   Warrants 
Outstanding – December 31, 2021   115,467 
Granted   30,500 
Expired   (55,215)
Cancelled   (12,500)
Outstanding – December 31, 2022   78,252 
Granted   8,758,954 
Expired   - 
Cancelled   (203,977)
Outstanding – December 31, 2023   8,633,229