STOCKHOLDERS’ EQUITY | NOTE 6 - STOCKHOLDERS’ EQUITY Common Stock The common stock confers upon the holders the right to receive notice to participate and vote in general meetings of the Company, and the right to receive dividends, if declared, and to participate in the distribution of the surplus assets and funds of the Company in the event of liquidation, dissolution or winding up of the Company. As of December 3, 2020, we had 20,000,000 19,850,014 149,986 396,509 396,509 246,523 2,657,144 2,657,144 4,109,634 20,000,000 24,109,635 4,109,635 20,000,000 24,109,635 4,109,635 On August 17, 2021, the Company’s stockholders voted to approve an amendment to the Company’s Amended and Restated Certificate of Incorporation to increase the number of shares of the Company’s Common Stock authorized for issuance from 24,109,635 40,000,000 Issuance of common stock for cash On August 24, 2020, the Company entered into an underwriting agreement with H.C. Wainwright & Co., LLC (“Wainwright”) (as amended and restated, the “August Underwriting Agreement”). Pursuant to the August Underwriting Agreement, the Company sold, in an upsized firm commitment offering, 4,531,434 0.75 2.7 339,858 August 24, 2025 0.9375 On September 22, 2020, the Company entered into an underwriting agreement with Wainwright (as amended and restated, the “September Underwriting Agreement”). Pursuant to the September Underwriting Agreement, the Company sold, in an upsized firm commitment offering, 1,794,783 1.00 1.4 134,609 September 22, 2025 1.25 On December 2, 2020, the Company entered into a Securities Purchase Agreement with certain institutional and accredited investors pursuant to which the Company issued and sold to such investors in a private placement (the “ Private Placement 5,914,285 0.70 2,657,144 Pre-funded Warrants 0.699 6.0 The Pre-funded Warrants have an exercise price of $ 0.001 A holder of a Pre-funded Warrant may not exercise any portion of such holder’s Pre-funded Warrants to the extent that the holder, together with its affiliates, would beneficially own more than 4.99% (or, at the election of the holder, 9.99%) of the Company’s outstanding shares of common stock immediately after exercise, except that upon at least 61 days’ prior notice from the holder to the Company, the holder may increase the beneficial ownership limitation to up to 9.99% of the number of shares of common stock outstanding immediately after giving effect to the exercise. The net proceeds to the Company from the Private Placement were approximately $ 5,400 Series C, D and E Preferred Stock conversion to common stock Each share of Series E Preferred Stock is convertible at any time and from time to time at the option of a holder of Series E Preferred Stock into one share of the Company’s common stock, provided that each holder would be prohibited from converting Series E Preferred Stock into shares of the Company’s common stock if, as a result of such conversion, any such holder, together with its affiliates, would own more than 9.99% of the total number of shares of the Company’s common stock then issued and outstanding. This limitation may be waived with respect to a holder upon such holder’s provision of not less than 61 days’ prior written notice to the Company. During the years ended December 31, 2021 and 2020, shareholders converted 875,000 950,000 875,000 950,000 Each share of Series D Preferred Stock is convertible into 1,000 shares of common stock at any time at the option of the holders, provided that each holder would be prohibited from converting Series D Preferred Stock into shares of common stock if, as a result of such conversion, any such holder, together with its affiliates, would own more than 4.99% of the total number of shares of common stock then issued and outstanding. This limitation may be waived with respect to a holder upon such holder’s provision of not less than 61 days’ prior written notice to the Company. During the years ended December 31, 2021 and 2020, shareholders converted 153 151 153,000 151,000 Each share of Series C Preferred Stock is convertible into one share of common stock at any time at the option of the holders, provided that each holder would be prohibited from converting Series C Preferred Stock into shares of common stock if, as a result of such conversion, any such holder, together with its affiliates, would own more than 9.99% of the total number of shares of common stock then issued and outstanding. This limitation may be waived with respect to a holder upon such holder’s provision of not less than 61 days’ prior written notice to the Company. During the years ended December 31, 2021 and 2020, shareholders converted 666,667 2,326,475 666,667 2,236,475 Stock-based compensation and options During the years ended December 31, 2021 and 2020, no 877,500 997,000 3 583 561 258 376 During the year ended , 13,845 On November 2, 2020, the Company entered into an option cancellation and release agreement with some of its option holders, pursuant to which the parties agreed to cancel options to purchase an aggregate of 804,788 2.57 6.00 1.00 SCHEDULE OF OPTIONS ACTIVITY Shares Under Options Weighted Average Exercise Price per Share Weighted Average Remaining Life (Years) Outstanding – December 31, 2020 1,748,544 $ 1.59 7.52 Granted 877,500 1.02 9.80 Forfeited (72,200 ) 3.99 3.98 Expired (13,845 ) 1.23 - Exercised - - - Outstanding – December 31, 2021 2,539,999 $ 1.33 7.77 The fair value for options granted in 2021 and 2020 is estimated at the date of grant using a Black-Scholes-Merton options pricing model with the following underlying assumptions: SCHEDULE OF FAIR VALUE ASSUMPTIONS FOR OPTIONS GRANTED Price at valuation $ 0.72 2.07 Exercise price $ 0.72 2.07 Risk free interest 0.27 1.29 % Expected term (in years) 5 Volatility 60.9 82.7 % The total stock-based expense recognized in the financial statements for services received from employees and non-employees is shown in the following table. SCHEDULE OF STOCK BASED EXPENSES RECOGNIZED FOR SERVICES FROM EMPLOYEES AND NON-EMPLOYEES Year Ended December 31, 2021 2020 Research and development $ 17 $ 9 Selling and marketing 51 43 General and administrative 382 324 Total $ 450 $ 376 As of December 31, 2021, the total unrecognized estimated compensation cost related to non-vested stock options granted prior to that date was $ 413 2.19 Warrants During the year ended December 31, 2020, the Company granted 3,774,468 100,000 1,000,000 0.001 On December 2, 2020, we entered into a Securities Purchase Agreement with certain institutional and accredited investors pursuant to which the Company issued and sold to such investors in a private placement an aggregate of (i) 5,914,285 0.70 2,657,144 0.699 6.0 5.4 1,657,144 0.001 On January 21, 2021, Company entered into letter agreements (the “Letter Agreements”) with certain existing accredited investors to exercise certain outstanding warrants (the “Existing Warrants”) to purchase up to an aggregate of 1,205,968 1.165 1,205,967 1.04 1.4 The New Warrants were accounted for in warrant modification expense, which was measured at the amount equal to the incremental value reflecting the change in the fair value of the warrants before and after the Warrant Amendment. Accordingly, warrant modification expense in the amount of $ 1,627 In August and September 2021, investors exercised warrants to purchase 2,193,492 0.88 2.50 3.6 million. In estimating the warrants’ fair value, the Company used the following assumptions: SCHEDULE OF FAIR VALUE ASSUMPTIONS FOR WARRANTS Risk free interest 1.44 % Dividend yield 0 % Volatility 55.6 56.5 % Contractual term (in years) 2 SCHEDULE OF WARRANTS ACTIVITY Warrants Outstanding – December 31, 2019 4,850,272 Granted 3,874,468 Exercised (1,000,000 ) Expired - Outstanding – December 31, 2020 7,724,740 Granted 1,205,967 Exercised (5,056,603 ) Exercised - cashless (281,424 ) Expired (620,001 ) Canceled (663,332 ) Outstanding – December 31, 2021 2,309,347 |