XML 49 R39.htm IDEA: XBRL DOCUMENT v3.22.1
COMMON STOCK PURCHASE WARRANTS (Tables)
3 Months Ended
Mar. 31, 2022
Common Stock Purchase Warrants  
SCHEDULE OF WARRANT MODIFICATION

 

   Original terms at August 19, 2021   Modified terms at August 19, 2021 
Volatility - range   109.3%   104.7%
Risk-free rate   0.78%   0.78%
Dividend   0%   0%
Remaining contractual term   4.5 years    5.1 years 
Exercise price  $3.25   $3.25 
Common stock issuable under the warrants   14,300,000    14,300,000 
SCHEDULE OF FAIR VALUE OF THE WARRANT DERIVATIVE LIABILITIES

The Company has utilized the following assumptions in its Black-Scholes option valuation model to calculate the estimated fair value of the warrant derivative liabilities as of their date of issuance and as of March 31, 2022:

 

   Issuance date assumptions   March 31, 2022 assumptions 
Volatility - range   106.6166.6%   104.1%
Risk-free rate   0.08 - 0.49%   2.42%
Dividend   0%   0%
Remaining contractual term   0.01 - 5 years    3.84.5 years 
Exercise price  $2.80 - 3.25   $3.25 
Common stock issuable under the warrants   42,550,000    24,300,000 
SUMMARY OF WARRANT ACTIVITY

The following table summarizes information about shares issuable under warrants outstanding during the three months ended March 31, 2022:

 

   Warrants  

Weighted

average

exercise price

 
Vested Balance, January 1, 2022   26,008,598   $3.24 
Granted        
Exercised        
Forfeited/cancelled   (166,667)   3.36 
Vested Balance, March 31, 2022   25,841,931   $3.24 
SUMMARY OF RANGE OF EXERCISE PRICES AND WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF WARRANTS

The following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable warrants to purchase shares of common stock as of March 31, 2022:

 

    Outstanding and exercisable warrants
Exercise price   Number of warrants  

Weighted average

remaining

contractual life

$2.60    465,712   1.3 years
$3.00    316,800   1.0 years
$3.25    24,300,000   4.2 years
$3.36    566,666   0.9 years
$3.65    167,000   0.3 years
$3.75    25,753   0.4 years
           
      25,841,931   4.0 years