Stockholders' Equity (Details) - USD ($)
|
|
|
|
|
1 Months Ended |
3 Months Ended |
12 Months Ended |
|
|
Dec. 08, 2021 |
Aug. 04, 2021 |
Dec. 03, 2020 |
Nov. 25, 2020 |
Sep. 30, 2021 |
Aug. 31, 2021 |
Feb. 26, 2021 |
Feb. 19, 2021 |
Dec. 18, 2020 |
Oct. 17, 2017 |
Mar. 31, 2021 |
Dec. 31, 2021 |
Dec. 31, 2020 |
Aug. 23, 2021 |
Nov. 06, 2020 |
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock shares authorized (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
5,000,000
|
5,000,000
|
|
|
Preferred stock, par value (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
Stated value |
|
|
|
|
|
|
|
|
|
|
|
$ 3,333,333
|
|
|
|
Stated value |
|
|
|
|
|
|
|
|
|
|
|
333,333
|
|
|
|
Cash issuance cost |
|
|
|
|
|
|
|
|
|
|
|
318,333
|
|
|
|
Warrant issuance costs |
|
|
|
|
|
|
|
|
|
|
|
103,402
|
|
|
|
Fair value of bifurcated redemption feature |
|
|
|
$ 218,000
|
|
|
|
|
|
|
|
1,167,000
|
|
|
|
Issuance reduced conversion price description |
|
|
|
On
November 25, 2020, a dilutive issuance reduced the conversion price to the lower of (a) 96% of the lowest volume-weighted-average-price
of the common stock during the five-day period preceding the conversion date; or (b) $5.28, both subject to a floor of $2.00 per share.
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of derivative liabilities |
|
|
|
$ 606,000
|
|
|
|
|
|
|
|
|
|
|
|
Carrying value of the preferred stock |
|
|
|
1,411,265
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
|
|
1,773,000
|
|
|
|
|
|
|
|
15,220,367
|
$ 4,442,970
|
|
|
Fair value of the preferred stock |
|
|
|
3,531,924
|
|
|
|
|
|
|
|
|
|
|
|
Deemed dividend income |
|
|
|
$ 565,659
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity , description |
|
|
|
|
|
|
|
|
During
the period from November 30, 2020 to December 18, 2020, the 1,000,000 shares of Series A Preferred of the Company with a total
conversion value of $3,666,667 were converted into shares of the Company’s common stock at conversion prices of between $2.00
and $2.31 per share, pursuant to the terms of such preferred stock. The bifurcated redemption features were marked-to-market just
prior to each conversion, resulting in an aggregate charge of $42,068 to change in fair value of derivative liabilities and the
$260,068 fair value of the bifurcated redemption features were derecognized on the conversion dates. At conversion, the aggregate
$3,531,924 carrying value of the preferred stock and the $260,068 fair value of the derivative liability were derecognized and we
recognized the $4,349,035 fair value of the 1,614,144 shares of common stock issued. The difference of $557,043 was recorded as
deemed dividend expense, including $333,333 associated with the make-whole premiums and $223,710 associated with the contingent
beneficial conversion feature. Due to such conversions, the Company currently has no shares of Series A Preferred issued or
outstanding.
|
|
|
|
|
|
|
Dividend |
|
|
|
|
|
|
|
|
|
|
|
333,333
|
|
|
|
Beneficial conversion feature |
|
|
|
|
|
|
|
|
|
|
|
223,710
|
|
|
|
Extinguishment on gain |
|
|
|
|
|
|
|
|
|
|
|
$ 565,659
|
|
|
|
Common stock shares authorized (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
100,000,000
|
100,000,000
|
|
|
Par value per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
Common stock shares issued (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
12,324,300
|
|
|
Cash issued in shares (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
12,292
|
|
|
Officers compensation |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,057,989
|
|
|
Shareholder shares (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
1,519,628
|
|
|
Common stock share conversion (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
1,619,144
|
|
|
Preferred stock amounts |
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,349,035
|
|
|
Exchange common stock (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
1,521,157
|
|
|
Preferred stock conversion (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
482,894
|
|
|
Conversion debt (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
180
|
|
|
Recapitalization shares issued (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
6,928,645
|
|
|
Warrants exercise price (in Dollars per share) |
|
|
|
|
|
$ 7.5
|
|
|
|
|
|
$ 5
|
|
|
|
Warrants term |
|
|
|
|
|
5 years
|
|
|
|
|
|
5 years
|
|
|
|
Placement agent fees and offering expenses |
|
|
|
|
|
|
|
|
|
|
|
$ 968,930
|
|
|
|
Allocated to common stock |
|
|
|
|
|
|
|
|
|
|
|
364,812
|
|
|
|
Allocated to warrant liabilities |
|
|
|
|
|
|
|
|
|
|
|
604,118
|
|
|
|
Purchasers aggregate amount |
|
|
|
|
|
|
|
|
|
|
|
174,993
|
|
|
|
Maximum purchase aggregate amount |
|
|
|
|
|
|
|
|
|
|
|
583,310
|
|
|
|
Incurred damages |
|
|
|
|
|
|
|
|
|
|
|
$ 524,979
|
|
|
|
Price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 2.73
|
|
|
|
|
Conversion price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2
|
Cash payment |
|
|
|
|
|
|
|
|
|
$ 275,000
|
|
|
|
|
|
Restricted shares, issued (in Shares) |
|
|
|
|
|
|
|
|
|
225,000
|
|
|
|
|
|
Grant date value |
|
|
|
|
|
|
|
|
|
$ 1,973,250
|
|
|
|
|
|
Accounts payable |
|
|
|
|
|
|
|
|
|
1,750,000
|
|
|
|
|
|
Gain (loss) on settlement of liabilities |
|
|
|
|
|
|
|
|
|
$ 223,250
|
|
|
|
|
|
Placement agent fees and offering expenses |
|
|
|
|
|
$ 1,120,000
|
|
|
|
|
|
|
|
|
|
Special voting shares (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
1,464,545
|
|
|
|
Purchase of aggregate shares (in Shares) |
675,000
|
436,000
|
|
|
|
|
1,580,000
|
|
|
|
|
|
|
|
|
Options exercisable (in Dollars per share) |
$ 3.95
|
$ 7.56
|
$ 2.49
|
|
|
|
$ 4.43
|
|
|
|
|
|
|
|
|
Aggregate grant date value |
$ 2,077,953
|
$ 2,180,375
|
$ 93,575
|
|
|
|
$ 4,810,527
|
|
|
|
|
|
|
|
|
Granted options |
|
10 years
|
|
|
|
|
10 years
|
|
|
|
|
|
|
|
|
Vest rate percentage |
|
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
|
|
Grant rate percentage |
|
|
|
|
|
|
80.00%
|
|
|
|
|
|
|
|
|
Weighted average remaining vesting period |
|
4 years
|
|
|
|
|
|
|
|
|
|
3 years 14 days
|
|
|
|
Vest years |
4 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
$ 2,852,309
|
$ 7,798
|
|
|
Unrecognized stock based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
$ 6,302,356
|
|
|
|
Board of Directors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of aggregate shares (in Shares) |
|
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversions [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
$ 365,750
|
|
|
|
|
Aggregate accrued interest |
|
|
|
|
|
|
|
|
|
|
$ 66,633
|
|
|
|
|
Aggregate shares of common stock (in Shares) |
|
|
|
|
|
|
|
|
|
|
158,383
|
|
|
|
|
Convertible Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
$ 1,234,333
|
|
|
|
|
Aggregate accrued interest |
|
|
|
|
|
|
|
|
|
|
$ 105,850
|
|
|
|
|
Aggregate shares of common stock (in Shares) |
|
|
|
|
|
|
|
|
|
|
467,123
|
|
|
|
|
Shares issued for common stock (in Shares) |
|
|
|
|
150,000
|
|
|
|
|
|
|
|
|
|
|
Warrants to purchase shares (in Shares) |
|
|
|
|
25,000
|
|
|
|
|
|
|
|
|
|
|
Convertible Notes [Member] | Related Party Loans [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
|
$ 693,371
|
|
|
|
|
|
|
|
|
|
|
Aggregate accrued interest |
|
|
|
|
$ 157,741
|
|
|
|
|
|
|
|
|
|
|
Aggregate shares of common stock (in Shares) |
|
|
|
|
141,852
|
|
|
|
|
|
|
|
|
|
|
Conversion price (in Dollars per share) |
|
|
|
|
$ 6
|
|
|
|
|
|
|
|
|
|
|
Common Stock Issued for Services [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate shares (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
317,553
|
|
|
|
Aggregate issuance date fair value |
|
|
|
|
|
|
|
|
|
|
|
$ 1,785,366
|
|
|
|
Series A Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock shares authorized (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,000,000
|
Preferred stock, par value (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
Conversion price, per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
$ 5.28
|
|
|
|
Dividend |
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
Shares issued (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
Shares outstanding (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
Carrying value of preferred stock |
|
|
|
|
|
|
|
|
|
|
|
$ 1,411,265
|
|
|
|
Net of preferred stock |
|
|
|
|
|
|
|
|
|
|
|
$ 1,922,068
|
|
|
|
Preferred Class A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock shares authorized (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
1
|
1
|
|
|
Preferred shares issued (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
1
|
1
|
|
1,000,000
|
Designated shares (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
Voting share (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial ownership interest |
|
|
|
|
|
4.99%
|
|
|
|
|
|
4.99%
|
|
|
|
Minimum [Member] | Convertible Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 2.45
|
|
|
|
|
Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial ownership interest |
|
|
|
|
|
9.99%
|
|
|
|
|
|
9.99%
|
|
|
|
Maximum [Member] | Convertible Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 3.29
|
|
|
|
|
Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Par value per share (in Dollars per share) |
|
|
|
|
|
|
|
$ 4.55
|
|
|
|
|
|
$ 6
|
|
Aggregate shares (in Shares) |
|
|
|
|
|
|
|
2,564,000
|
|
|
|
|
|
|
|
Aggregate gross proceeds |
|
|
|
|
|
$ 15,000,000
|
|
$ 11,700,000
|
|
|
|
|
|
|
|
Offering expenses |
|
|
|
|
|
$ 13,900,000
|
|
$ 10,700,000
|
|
|
|
|
|
|
|
Aggregate shares of common stock (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,500,000
|
|
Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Details) [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate shares (in Shares) |
|
|
|
|
|
|
|
2,564,000
|
|
|
|
|
|
|
|
Allocated to warrant liabilities |
|
|
|
|
|
|
|
|
|
|
|
$ 604,118
|
|
|
|
Warrants shares (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,500,000
|
|