Cover
Cover - USD ($) | 12 Months Ended | ||
Dec. 31, 2023 | Mar. 28, 2024 | Jun. 30, 2023 | |
Cover [Abstract] | |||
Document Type | 10-K/A | ||
Amendment Flag | true | ||
Amendment Description | Amendment No. 1 | ||
Document Annual Report | true | ||
Document Transition Report | false | ||
Document Period End Date | Dec. 31, 2023 | ||
Document Fiscal Period Focus | FY | ||
Document Fiscal Year Focus | 2023 | ||
Current Fiscal Year End Date | --12-31 | ||
Entity File Number | 001-37603 | ||
Entity Registrant Name | BIORESTORATIVE THERAPIES, INC. | ||
Entity Central Index Key | 0001505497 | ||
Entity Tax Identification Number | 30-1341024 | ||
Entity Incorporation, State or Country Code | NV | ||
Entity Address, Address Line One | 40 Marcus Drive | ||
Entity Address, Address Line Two | Suite 1 | ||
Entity Address, City or Town | Melville | ||
Entity Address, State or Province | NY | ||
Entity Address, Postal Zip Code | 11747 | ||
City Area Code | (631) | ||
Local Phone Number | 760-8100 | ||
Title of 12(b) Security | Common Stock $0.0001 par value | ||
Trading Symbol | BRTX | ||
Security Exchange Name | NASDAQ | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Interactive Data Current | Yes | ||
Entity Filer Category | Non-accelerated Filer | ||
Entity Small Business | true | ||
Entity Emerging Growth Company | false | ||
Entity Shell Company | false | ||
Entity Public Float | $ 13,663,719 | ||
Entity Bankruptcy Proceedings, Reporting Current | true | ||
Entity Common Stock, Shares Outstanding | 6,769,919 | ||
ICFR Auditor Attestation Flag | false | ||
Document Financial Statement Error Correction [Flag] | true | ||
Document Financial Statement Restatement Recovery Analysis [Flag] | false | ||
Auditor Firm ID | 688 | ||
Auditor Name | Marcum LLP | ||
Auditor Location | Marlton, New Jersey |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) | Dec. 31, 2023 | Dec. 31, 2022 |
Current Assets: | ||
Cash and cash equivalents | $ 884,377 | $ 1,713,772 |
Investments held in marketable securities | 10,181,618 | 13,035,636 |
Accounts receivable | 19,300 | 16,000 |
Prepaid expenses and other current assets | 305,231 | 363,082 |
Total current assets | 11,390,526 | 15,128,490 |
Property and equipment, net | 356,055 | 261,003 |
Right-of-use assets | 151,447 | 241,760 |
Intangible assets, net | 713,692 | 803,438 |
Total Assets | 12,611,720 | 16,434,691 |
Current Liabilities: | ||
Accounts payable | 189,389 | 170,902 |
Accrued expenses and other current liabilities | 711,686 | 130,072 |
Lease liability, current portion | 162,317 | 139,328 |
Derivative liabilities | 1,543,953 | 5,541,733 |
Total Current Liabilities | 2,607,345 | 5,982,035 |
Lease liability, net of current portion | 162,317 | |
Total Liabilities | 2,607,345 | 6,144,352 |
Commitments and contingencies | ||
Stockholders’ Equity: | ||
Common stock, $0.0001 par value; 75,000,000 shares authorized; 4,706,917 and 3,677,775 shares issued and outstanding at December 31, 2023 and 2022, respectively | 471 | 369 |
Additional paid-in capital | 156,689,256 | 146,556,418 |
Accumulated deficit | (146,699,334) | (136,281,630) |
Total Stockholders’ Equity | 10,004,375 | 10,290,339 |
Total Liabilities and Stockholders’ Equity | 12,611,720 | 16,434,691 |
Series B Convertible Preferred Stock [Member] | ||
Stockholders’ Equity: | ||
Preferred stock, value | $ 13,982 | $ 15,182 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - $ / shares | Dec. 31, 2023 | Dec. 31, 2022 |
Preferred stock, par value | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized | 20,000,000 | 20,000,000 |
Common stock, par value | $ 0.0001 | $ 0.0001 |
Common stock, shares authorized | 75,000,000 | 75,000,000 |
Common stock, shares issued | 4,706,917 | 3,677,775 |
Common stock, shares outstanding | 4,706,917 | 3,677,775 |
Series B Convertible Preferred Stock [Member] | ||
Preferred stock, shares authorized | 1,543,158 | 1,543,158 |
Preferred stock, shares issued | 1,398,158 | 1,518,158 |
Preferred stock, shares outstanding | 1,398,158 | 1,518,158 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Income Statement [Abstract] | ||
Revenues, net | $ 145,800 | $ 119,800 |
Operating Expenses: | ||
Research and development | 4,034,591 | 3,513,352 |
General and administrative | 11,331,983 | 15,580,473 |
Total Operating Expenses | 15,366,574 | 19,093,825 |
Loss From Operations | (15,220,774) | (18,974,025) |
Other Income: | ||
Interest income | (552,293) | (11,650) |
Gain on PPP loan forgiveness | (250,000) | |
Grant income | (83,333) | (110,518) |
Other income | (169,664) | (107,088) |
Change in fair value of derivative liabilities | (3,997,780) | (5,272,473) |
Total Other Income | (4,803,070) | (5,751,729) |
Net Loss | $ (10,417,704) | $ (13,222,296) |
Net Loss Per Share - Basic | $ (2.47) | $ (3.65) |
Net Loss Per Share - Diluted | $ (2.47) | $ (3.65) |
Weighted Average Common Shares Outstanding - Basic | 4,218,347 | 3,617,858 |
Weighted Average Common Shares Outstanding - Diluted | 4,218,347 | 3,617,858 |
Consolidated Statements of Chan
Consolidated Statements of Changes in Stockholders' Equity - USD ($) | Previously Reported [Member] Preferred Stock [Member] Series A Convertible Preferred Stock [Member] | Previously Reported [Member] Preferred Stock [Member] Series B Convertible Preferred Stock [Member] | Previously Reported [Member] Common Stock [Member] | Previously Reported [Member] Additional Paid-in Capital [Member] | Previously Reported [Member] Retained Earnings [Member] | Previously Reported [Member] | Preferred Stock [Member] Series A Convertible Preferred Stock [Member] | Preferred Stock [Member] Series B Convertible Preferred Stock [Member] | Common Stock [Member] | Additional Paid-in Capital [Member] | Retained Earnings [Member] | Total | Revision of Prior Period, Adjustment [Member] Preferred Stock [Member] Series A Convertible Preferred Stock [Member] | Revision of Prior Period, Adjustment [Member] Preferred Stock [Member] Series B Convertible Preferred Stock [Member] | Revision of Prior Period, Adjustment [Member] Common Stock [Member] | Revision of Prior Period, Adjustment [Member] Additional Paid-in Capital [Member] | Revision of Prior Period, Adjustment [Member] Retained Earnings [Member] | Revision of Prior Period, Adjustment [Member] |
Balance at Dec. 31, 2021 | $ 15,432 | $ 353 | $ 155,727,292 | $ (134,146,128) | $ 21,596,949 | $ 15,432 | $ 353 | $ 133,826,292 | $ (123,059,334) | $ 10,782,743 | ||||||||
Balance, shares at Dec. 31, 2021 | 1,543,158 | 3,520,391 | 1,543,158 | 3,520,391 | ||||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (4,816,150) | (8,207,362) | ||||||||||||||||
Balance at Mar. 31, 2022 | 159,103,184 | (138,962,278) | 20,156,702 | 137,202,184 | (131,266,696) | 5,951,284 | ||||||||||||
Balance at Dec. 31, 2021 | $ 15,432 | $ 353 | 155,727,292 | (134,146,128) | 21,596,949 | $ 15,432 | $ 353 | 133,826,292 | (123,059,334) | 10,782,743 | ||||||||
Balance, shares at Dec. 31, 2021 | 1,543,158 | 3,520,391 | 1,543,158 | 3,520,391 | ||||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (9,491,391) | (5,107,210) | ||||||||||||||||
Balance at Jun. 30, 2022 | 162,207,334 | (143,637,519) | 18,585,612 | 140,306,334 | (128,166,544) | 12,155,587 | ||||||||||||
Balance at Dec. 31, 2021 | $ 15,432 | $ 353 | 155,727,292 | (134,146,128) | 21,596,949 | $ 15,432 | $ 353 | 133,826,292 | (123,059,334) | 10,782,743 | ||||||||
Balance, shares at Dec. 31, 2021 | 1,543,158 | 3,520,391 | 1,543,158 | 3,520,391 | ||||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (14,147,216) | (10,553,758) | ||||||||||||||||
Balance at Sep. 30, 2022 | 165,281,862 | (148,293,344) | 17,004,315 | 143,380,862 | (133,613,092) | 9,783,567 | ||||||||||||
Balance at Dec. 31, 2021 | $ 15,432 | $ 353 | 155,727,292 | (134,146,128) | 21,596,949 | $ 15,432 | $ 353 | 133,826,292 | (123,059,334) | 10,782,743 | ||||||||
Balance, shares at Dec. 31, 2021 | 1,543,158 | 3,520,391 | 1,543,158 | 3,520,391 | ||||||||||||||
Effect of restatement | $ (21,901,000) | $ 11,086,794 | $ (10,814,206) | |||||||||||||||
Issuance of Series B Convertible Preferred Stock in exchange for Series A Convertible Preferred Stock | $ (15,432) | $ 15,432 | ||||||||||||||||
Issuance of Series B Convertible Preferred Stock in exchange for Series A Convertible Preferred Stock, shares | (1,543,158) | 1,543,158 | ||||||||||||||||
Warrants issued in connection with license exclusivity agreement | 117,030 | 117,030 | ||||||||||||||||
Conversion of Series B Convertible Preferred Stock into common stock | $ (250) | $ 3 | 247 | |||||||||||||||
Conversion of Series B Convertible Preferred Stock into common stock, shares | (25,000) | 25,000 | ||||||||||||||||
Stock-based compensation: | ||||||||||||||||||
Restricted share units | $ 11 | 4,735,097 | 4,735,108 | |||||||||||||||
Restricted share units, shares | 116,486 | |||||||||||||||||
Options | 7,741,864 | 7,741,864 | ||||||||||||||||
Common stock | $ 2 | 135,888 | 135,890 | |||||||||||||||
Common stock, shares | 15,898 | |||||||||||||||||
Net loss (as restated) | (18,494,769) | (13,222,296) | (13,222,296) | 5,272,473 | ||||||||||||||
Balance at Dec. 31, 2022 | 168,457,418 | (152,640,897) | 15,832,072 | $ 15,182 | $ 369 | 146,556,418 | (136,281,630) | 10,290,339 | (5,541,733) | |||||||||
Balance, shares at Dec. 31, 2022 | 1,518,158 | 3,677,775 | ||||||||||||||||
Balance at Mar. 31, 2022 | 159,103,184 | (138,962,278) | 20,156,702 | 137,202,184 | (131,266,696) | 5,951,284 | ||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (4,675,241) | 3,100,152 | ||||||||||||||||
Balance at Jun. 30, 2022 | 162,207,334 | (143,637,519) | 18,585,612 | 140,306,334 | (128,166,544) | 12,155,587 | ||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (4,655,825) | (5,446,548) | ||||||||||||||||
Balance at Sep. 30, 2022 | 165,281,862 | (148,293,344) | 17,004,315 | 143,380,862 | (133,613,092) | 9,783,567 | ||||||||||||
Balance at Dec. 31, 2022 | 168,457,418 | (152,640,897) | 15,832,072 | $ 15,182 | $ 369 | 146,556,418 | (136,281,630) | 10,290,339 | (5,541,733) | |||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (5,684,222) | (7,172,572) | ||||||||||||||||
Balance at Mar. 31, 2023 | 171,796,596 | (158,325,119) | 13,487,037 | 149,895,596 | (143,454,202) | 6,456,954 | ||||||||||||
Balance at Dec. 31, 2022 | 168,457,418 | (152,640,897) | 15,832,072 | $ 15,182 | $ 369 | 146,556,418 | (136,281,630) | 10,290,339 | (5,541,733) | |||||||||
Balance, shares at Dec. 31, 2022 | 1,518,158 | 3,677,775 | ||||||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (8,664,774) | (12,881,971) | ||||||||||||||||
Balance at Jun. 30, 2023 | 173,695,154 | (161,305,671) | 12,403,864 | 151,794,154 | (149,163,601) | 2,644,934 | ||||||||||||
Balance at Dec. 31, 2022 | 168,457,418 | (152,640,897) | 15,832,072 | $ 15,182 | $ 369 | 146,556,418 | (136,281,630) | 10,290,339 | (5,541,733) | |||||||||
Balance, shares at Dec. 31, 2022 | 1,518,158 | 3,677,775 | ||||||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (11,590,266) | (8,113,710) | ||||||||||||||||
Balance at Sep. 30, 2023 | 177,042,781 | (164,231,163) | 12,826,068 | 155,141,781 | (144,395,340) | 10,760,891 | ||||||||||||
Balance at Dec. 31, 2022 | 168,457,418 | (152,640,897) | 15,832,072 | $ 15,182 | $ 369 | 146,556,418 | (136,281,630) | 10,290,339 | (5,541,733) | |||||||||
Balance, shares at Dec. 31, 2022 | 1,518,158 | 3,677,775 | ||||||||||||||||
Conversion of Series B Convertible Preferred Stock into common stock | $ (1,200) | $ 12 | 1,188 | |||||||||||||||
Conversion of Series B Convertible Preferred Stock into common stock, shares | (120,000) | 120,000 | ||||||||||||||||
Stock-based compensation: | ||||||||||||||||||
Restricted share units | $ 9 | 4,633,655 | 4,633,664 | |||||||||||||||
Restricted share units, shares | 89,840 | |||||||||||||||||
Options | 3,141,803 | 3,141,803 | ||||||||||||||||
Common stock | 7,500 | 7,500 | ||||||||||||||||
Common stock, shares | 1,442 | |||||||||||||||||
Net loss (as restated) | (14,415,484) | (10,417,704) | (10,417,704) | 3,997,780 | ||||||||||||||
Issuance and sale of common stock, net of issuance costs | $ 81 | 2,348,692 | 2,348,773 | |||||||||||||||
Issuance and sale of common stock, net of issuance costs, shares | 817,860 | |||||||||||||||||
Balance at Dec. 31, 2023 | 178,590,256 | (167,056,381) | 11,548,328 | $ 13,982 | $ 471 | 156,689,256 | (146,699,334) | 10,004,375 | $ (1,543,953) | |||||||||
Balance, shares at Dec. 31, 2023 | 1,398,158 | 4,706,917 | ||||||||||||||||
Balance at Mar. 31, 2023 | 171,796,596 | (158,325,119) | 13,487,037 | 149,895,596 | (143,454,202) | 6,456,954 | ||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (2,980,552) | (5,709,399) | ||||||||||||||||
Balance at Jun. 30, 2023 | 173,695,154 | (161,305,671) | 12,403,864 | 151,794,154 | (149,163,601) | 2,644,934 | ||||||||||||
Stock-based compensation: | ||||||||||||||||||
Net loss (as restated) | (2,925,492) | 4,768,261 | ||||||||||||||||
Balance at Sep. 30, 2023 | $ 177,042,781 | $ (164,231,163) | $ 12,826,068 | $ 155,141,781 | $ (144,395,340) | $ 10,760,891 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Cash Flows From Operating Activities: | ||
Net loss | $ (10,417,704) | $ (13,222,296) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 165,735 | 120,545 |
Dividend and interest income | (569,068) | (76,004) |
Stock-based compensation | 7,782,967 | 12,612,862 |
Gain on PPP loan forgivesness | (250,000) | |
Non-cash lease expense | 90,313 | 160,122 |
Change in fair value of derivative liabilities | (3,997,780) | (5,272,473) |
Changes in operating assets and liabilities: | ||
Accounts receivable | (3,300) | (11,000) |
Prepaid expenses and other current assets | 57,851 | 73,099 |
Accounts payable | 18,487 | 120,075 |
Accrued expenses and other current liabilities | 581,616 | (4,898) |
Lease liability | (139,328) | (163,132) |
Net Cash Used In Operating Activities | (6,430,211) | (5,913,100) |
Cash Flows From Investing Activities: | ||
Sale of marketable securities | 20,964,373 | 9,492,304 |
Purchase of marketable securities | (17,541,287) | (22,451,936) |
Purchase of intangible assets | (175,000) | |
Purchases of equipment | (171,043) | (265,223) |
Net Cash Provided By (Used In) Investing Activities | 3,252,043 | (13,399,855) |
Cash Flows From Financing Activities: | ||
Net proceeds from issuance of common stock in ATM transactions | 494,783 | |
Net proceeds from issuance of common stock in registered direct offering | 1,853,990 | |
Net Cash Provided By Financing Activities | 2,348,773 | |
Net Decrease In Cash and Cash Equivalents | (829,395) | (19,312,955) |
Cash and Cash Equivalents - Beginning of the Year | 1,713,772 | 21,026,727 |
Cash and Cash Equivalents - End of the Year | 884,377 | 1,713,772 |
Supplemental Disclosures of Cash Flow Information: | ||
Interest | ||
Income taxes | ||
Non-cash investing and financing activities: | ||
Warrants issued as consideration for intangible assets | 117,030 | |
Return and cancellation of shares in lieu of payroll tax withholding | $ 39,308 |
ORGANIZATION, LIQUIDITY AND BUS
ORGANIZATION, LIQUIDITY AND BUSINESS OPERATIONS | 12 Months Ended |
Dec. 31, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
ORGANIZATION, LIQUIDITY AND BUSINESS OPERATIONS | Note 1 - ORGANIZATION, LIQUIDITY AND BUSINESS OPERATIONS Corporate History BioRestorative Therapies, Inc. has one wholly-owned subsidiary, Stem Pearls, LLC (“Stem Pearls”). BioRestorative Therapies, Inc. and its subsidiary are referred to collectively as “BRT” or the “Company”. On December 23, 2022, the Company reincorporated from Delaware to Nevada by filing Articles of Incorporation with the state of Nevada. The reincorporation was structured as a statutory merger. Liquidity The accompanying consolidated financial statements have been prepared on the basis that the Company will continue as a going concern, which contemplates realization of assets and satisfying liabilities in the normal course of business. For the year ended December 31, 2023, the Company had a net loss of $ 10.4 million and negative cash flows from operations of $ 6.4 million. The Company anticipates that it will continue to incur net losses and negative cash flows from operations as it executes its development plans for 2024 and beyond, as well as other potential strategic and business development initiatives. The Company has previously funded, and plans to continue funding, these losses primarily through current cash on hand, investments in marketable securities and additional infusions of cash from equity and debt financing. Subsequent to December 31, 2023, the Company raised gross proceeds of approximately $8.1 million in connection with a warrant exercise program, which is further discussed in Note 12 – Subsequent Events. Based on cash on hand as of the date these financial statements were issued, which includes $ 8.1 Current funds noted above will not be sufficient to enable the Company to fully complete its development activities or attain profitable operations. If the Company is unable to obtain such needed additional financing on a timely basis, the Company may have to curtail its development, marketing and promotional activities, which would have a material adverse effect on the Company’s business, financial condition and results of operations, and ultimately the Company could be forced to discontinue its operations and liquidate. The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”), which contemplate continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the consolidated financial statements do not necessarily purport to represent realizable or settlement values. The accompanying consolidated financial statements do not include any adjustments that might be necessary should the Company be unable to continue as a going concern. Business Operations BRT develops therapeutic products and medical therapies using cell and tissue protocols, primarily involving adult stem cells. BRT’s website is at www.biorestorative.com. The information contained in the website or connected thereto is not intended to be incorporated by reference into the accompanying financial statements or these footnotes. BRT is currently developing a Disc/Spine Program referred to as “brtxDISC”. Its lead cell therapy candidate, BRTX-100 |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 12 Months Ended |
Dec. 31, 2023 | |
Accounting Policies [Abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying consolidated financial statements have been prepared in accordance with GAAP. The summary of significant accounting policies presented below is designed to assist in understanding the Company’s consolidated financial statements. Such consolidated financial statements and accompanying notes are the representations of Company’s management, who is responsible for their integrity and objectivity. Principles of Consolidation The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Stem Pearls. All intercompany accounts and transactions have been eliminated in consolidation. Restatement of Previously Issued Consolidated Financial Statements On May 23, 2024, the Company, in consultation with its Audit Committee, concluded that its previously issued (i) consolidated financial statements as of and for the two years ended December 31, 2023 included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 (the “Annual Periods”) and (ii) unaudited interim condensed consolidated financial statements as of and for the quarters ended March 31, 2022 through September 30, 2023 included in the Company’s quarterly reports on Form 10-Q for the periods ended March 31, 2023, June 30, 2023 and September 30, 2023 (the “Interim Periods”, and, together with the Annual Periods, the “Affected Periods”) should be restated because of a misapplication in the guidance around the accounting for certain warrants, as discussed below, and should no longer be relied upon. The warrants at issue are the following: (i) the warrants to purchase an aggregate of 2,645,000 10.00 (ii) the warrants to purchase an aggregate of 1,856,938 10.00 (iii) the warrants to purchase an aggregate of 235,970 12.50 Historically, the Warrants were included as a component of stockholders’ equity. It has now been determined, in accordance with Accounting Standards Codification (“ASC”) 815, that the Warrants should be included at fair value as a component of liabilities on the balance sheets, and the statements of operations should include the subsequent non-cash changes in estimated fair value of the Warrants (the “Restatement”). See Note 11 – Fair Value Measurement for details of the estimated fair value of the Warrants. The Company evaluated the materiality of these misstatements and determined the effect of correcting these misstatements was material to the Affected Periods. As a result of the material misstatements, the Company has restated its consolidated financial statements for the Affected Periods in accordance with ASC 250, Accounting Changes and Error Corrections (the “Restated Financial Statements”). A reconciliation from the amounts previously reported for the Affected Periods to the restated amounts in the Restated Financial Statements is provided for the impacted financial statement line items below for: (i) the consolidated balance sheets as of December 31, 2023 and 2022; (ii) the consolidated statements of operations for the years ended December 31, 2023 and 2022; (iii) the consolidated statements of changes in stockholders’ equity for the years ended December 31, 2023 and 2022; and (iv) the consolidated statements of cash flows for the years ended December 31, 2023 and 2022. The amounts labeled “Restatement Adjustments” represent the effects of the Restatement. The following tables present the effects of the Restatement on the Company’s consolidated balance sheets as of December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED BALANCE SHEETS As Previously Restatement As December 31, 2023 As Previously Restatement As Stated Adjustments Restated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 1,543,953 $ 1,543,953 Total current liabilities $ 1,063,392 $ 1,543,953 $ 2,607,345 Total liabilities $ 1,063,392 $ 1,543,953 $ 2,607,345 Stockholders’ equity Additional paid-in capital $ 178,590,256 $ (21,901,000 ) $ 156,689,256 Accumulated deficit $ (167,056,381 ) $ 20,357,047 $ (146,699,334 ) Total stockholders’ equity $ 11,548,328 $ (1,543,953 ) $ 10,004,375 Total liabilities and stockholders’ equity $ 12,611,720 $ - $ 12,611,720 As Previously Restatement As December 31, 2022 As Previously Restatement As Stated Adjustments Restated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 5,541,733 $ 5,541,733 Total current liabilities $ 440,302 $ 5,541,733 $ 5,982,035 Total liabilities $ 602,619 $ 5,541,733 $ 6,144,352 Stockholders’ equity Additional paid-in capital $ 168,457,418 $ (21,901,000 ) $ 146,556,418 Accumulated deficit $ (152,640,897 ) $ 16,359,267 $ (136,281,630 ) Total stockholders’ equity $ 15,832,072 $ (5,541,733 ) $ 10,290,339 Total liabilities and stockholders’ equity $ 16,434,691 $ - $ 16,434,691 The following tables present the effects of the Restatement on the Company’s consolidated statements of operations for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF OPERATIONS As Previously Restatement As For the Year Ended December 31, 2023 As Previously Restatement As Stated Adjustments Restated Change in fair value of derivative liabilities $ - $ (3,997,780 ) $ (3,997,780 ) Total other income $ (805,290 ) $ (3,997,780 ) $ (4,803,070 ) Net (loss) income $ (14,415,484 ) $ 3,997,780 $ (10,417,704 ) Earnings (loss) per share - basic and diluted $ (3.42 ) $ 0.95 $ (2.47 ) As Previously Restatement As For the Year Ended December 31, 2022 As Previously Restatement As Stated Adjustments Restated Change in fair value of derivative liabilities $ - $ (5,272,473 ) $ (5,272,473 ) Total other income $ (479,256 ) $ (5,272,473 ) $ (5,751,729 ) Net (loss) income $ (18,494,769 ) $ 5,272,473 $ (13,222,296 ) Loss per share: Earnings (loss) per share - basic and diluted $ (5.11 ) $ 1.46 $ (3.65 ) The following tables present the effects of the Restatement on the Company’s consolidated statements of changes in stockholders’ equity for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF CHANGE IN STOCKHOLDERS’ EQUITY Balance - December 31, 2023 (as previously reported) $ 178,590,256 $ (167,056,381 ) $ 11,548,328 Adjustment due to cumulative error correction (21,901,000 ) 16,359,267 (5,541,733 ) Change in fair value of derivative liability - 3,997,780 3,997,780 Balance - December 31, 2023 (as restated) $ 156,689,256 $ (146,699,334 ) $ 10,004,375 Balance - December 31, 2022 (as previously reported) $ 168,457,418 $ (152,640,897 ) $ 15,832,072 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 5,272,473 5,272,473 Balance - December 31, 2022 (as restated) $ 146,556,418 $ (136,281,630 ) $ 10,290,339 The following tables present the effects of the Restatement on the Company’s consolidated statements of cash flows for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENT OF CASH FLOWS As Previously Restatement As December 31, 2023 As Previously Restatement As Stated Adjustments Restated Cash Flows From Operating Activities: Net (loss) income $ (14,415,484 ) $ 3,997,780 $ (10,417,704 ) Adjustments to reconcile net (loss) income to net cash used in operating activities: Change in fair value of derivative liability $ - $ (3,997,780 ) $ (3,997,780 ) Net Cash Used In Operating Activities $ (6,430,211 ) $ - $ (6,430,211 ) As Previously Restatement As December 31, 2022 As Previously Restatement As Stated Adjustments Restated Cash Flows From Operating Activities: Net (loss) income $ (18,494,769 ) $ 5,272,473 $ (13,222,296 ) Adjustments to reconcile net (loss) income to net cash used in operating activities: Change in fair value of derivative liability $ - $ (5,272,473 ) $ (5,272,473 ) Net Cash Used In Operating Activities $ (5,913,100 ) $ - $ (5,913,100 ) The remainder of the notes to the Company’s consolidated financial statements have been updated and restated, as applicable, to reflect the impact of the Restatement described above. See Note 3 - Restatement of Previously Issued Unaudited Interim Condensed Consolidated Financial Statements for details of the effect of the Restatement on the Interim Periods. Use of Estimates The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, together with amounts disclosed in the related notes to the financial statements. The Company bases its estimates and assumptions on historical experience, known or expected trends and various other assumptions that it believes to be reasonable. As future events and their effects cannot be determined with precision, actual results could differ from these estimates which may cause the Company’s future results to be affected. Reclassifications Certain prior period balance sheet, statement of operations and statement of cash flows amounts have been reclassified to conform to the Company’s fiscal 2023 presentation. These reclassifications have no impact on the Company’s previously reported net loss. Concentrations Financial instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution. The Company maintains deposits in its cash account in excess of the Federal Depository Insurance Coverage limit of $ 250,000 The royalties related to the Company’s sublicense comprised 100% of the Company’s revenue during the years ended December 31, 2023 and 2022. See “Revenue Recognition” below. Revenue Recognition The Company accounts for revenue in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers The Company derives all of its revenue pursuant to a license agreement between the Company and a stem cell treatment company (“SCTC”) entered into in January 2012. In November 2022, the Company’s license rights under the agreement became exclusive. Pursuant to the license agreement, the SCTC granted to the Company a license to use certain intellectual property related to, among other things, stem cell disc procedures and the Company has granted to the SCTC a sublicense to use, and the right to sublicense to third parties the right to use, in certain locations in the United States and the Cayman Islands, certain of the licensed intellectual property. In consideration of the sublicenses, the SCTC has agreed to pay the Company royalties on a per disc procedure basis. The Company’s contracted transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. The Company’s contracts have a single performance obligation which is not separately identifiable from other promises in the contracts and is, therefore, not distinct. The Company’s performance obligation is satisfied upon the transfer of risk of loss to the customer. The timing of the Company’s revenue recognition may differ from the timing of receiving royalty payments. A receivable is recorded when revenue is recognized prior to receipt of a royalty payment and the Company has an unconditional right to the royalty payment. Alternatively, when a royalty payment precedes the provision of the related services, the Company records deferred revenue until the performance obligations are satisfied. During the years ended December 31, 2023 and 2022, the Company recognized $ 145,800 119,800 Practical Expedients As part of ASC 606, the Company has adopted several practical expedients including: ● Significant Financing Component - the Company does not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period between when the Company transfers a promised good or service to the customer and when the customer pays for that good or service will be one year or less. ● Unsatisfied Performance Obligations - all performance obligations related to contracts with a duration for less than one year; the Company has elected to apply the optional exemption provided in ASC Topic 606 and, therefore, is not required to disclose the aggregate amount of transaction price allocated to performance obligations that are unsatisfied or partially satisfied at the end of the reporting period. ● Right to Invoice - the Company has a right to consideration from a customer in an amount that corresponds directly with the value to the customer of the Company’s performance completed to date; the Company may recognize revenue in the amount to which the entity has a right to invoice. Cash and Cash Equivalents The Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents. There were no Accounts Receivable Accounts receivable are carried at their contractual amounts, less a provision for current expected credit losses. The reserve represents the Company’s best estimate of expected credit losses it may experience in the Company’s receivable portfolio. Management estimates the allowance for credit losses based on an ongoing review of existing economic conditions, the financial conditions of the customers, historical trends in credit losses, and the amount and age of past due accounts. The Company writes off accounts receivable against the provision for current expected credit losses when a balance is determined to be uncollectible. The Company did no Property and Equipment Property and equipment are recorded at cost. Depreciation is computed using straight-line method over the estimated useful lives of the related assets, generally three fifteen years 3 5 Leasehold improvements are amortized over the lesser of (i) the useful life of the asset, or (ii) the remaining lease term. Maintenance and repairs are charged to expense as incurred. The Company capitalizes cost attributable to the betterment of property and equipment when such betterment extends the useful life of the assets. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation will be removed from the accounts and the resulting gain or loss, if any, will be reflected in operations. Intangible Assets The Company records its intangible assets at cost in accordance with ASC 350, Intangibles - Goodwill and Other Impairment of Long-Lived Assets The Company reviews long-lived assets, including definite-lived intangible assets and right-of-use assets from operating leases, for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of these assets is determined by comparing the forecasted undiscounted net cash flows of the operation to which the assets relate to the carrying amount. If the operation is determined to be unable to recover the carrying amount of its assets, then these assets are written down first, followed by other long-lived assets of the operation to fair value. Fair value is determined based on discounted cash flows or appraised values, depending on the nature of the assets. For the years ended December 31, 2023 and 2022, we determined that there was no Derivative Financial Instruments The Company evaluates all of its agreements to determine if such instruments have derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivative financial instruments, the Company uses a weighted-average Black-Scholes option pricing model to value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Fair Value of Financial Instruments Fair value is defined as the amount that would be received for selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date and is measured using inputs in one of the following three categories: Level 1 measurements are based on unadjusted quoted prices in active markets for identical assets or liabilities that we have the ability to access. Valuation of these items does not entail a significant amount of judgment. Level 2 measurements are based on quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active or market data other than quoted prices that are observable for the assets or liabilities. Level 3 measurements are based on unobservable data that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. The Company considers cash and cash equivalents, investments held in marketable securities, accounts receivable, accounts payable and derivative liabilities to meet the definition of financial instruments. As of December 31, 2023 and 2022, the carrying amount of cash and cash equivalents, investments held in marketable securities, accounts receivable, and accounts payable approximate their fair value due to the relatively short period of time between their origination and their expected realization or payment. The Warrants are measured at fair value (see Note 11 – Fair Value Measurement for additional details). During the years ended December 31, 2023 and 2022, the Company recognized aggregate dividend and interest income of $ 569,068 76,004 Net Loss per Common Share Net loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the period. The dilutive effect, if any, of stock options and warrants are calculated using the treasury stock method. All outstanding convertible preferred stock is considered common stock at the beginning of the period or at the time of issuance, if later, pursuant to the if-converted method. Since the effect of common stock equivalents is anti-dilutive with respect to losses, options, warrants, and convertible preferred stock have been excluded from the Company’s computation of diluted net loss per common share for the periods presented. The following table summarizes the securities that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive due to the Company’s net loss position even though the exercise price could be less than the average market price of the common shares: SCHEDULE OF WEIGHTED AVERAGE DILUTIVE COMMON SHARES For the Years Ended December 31, 2023 2022 Stock options 1,466,892 864,639 Warrants 4,791,019 4,791,082 Unvested RSUs 97,827 201,870 Convertible Preferred Stock 1,398,158 1,518,158 Total 7,753,896 7,375,749 Stock-Based Compensation The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. The fair value of the award is measured on the grant date and then is recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period, on a straight-line basis. The Company computes the fair value of equity-classified warrants and options granted using the Black-Scholes option pricing model. Option forfeitures are recorded as incurred as a reduction of amounts previously expensed. Income Taxes Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets, including tax loss and credit carry forwards, and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. The Company utilizes ASC 740, “Income Taxes,” which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements or tax returns. The Company accounts for income taxes using the asset and liability method to compute the differences between the tax basis of assets and liabilities and the related financial amounts, using currently enacted tax rates. A valuation allowance is recorded when it is “more likely-than-not” that a deferred tax asset will not be realized. For uncertain tax positions that meet a “more likely than not” threshold, the Company recognizes the benefit of uncertain tax positions in the consolidated financial statements. The Company’s practice is to recognize interest and penalties, if any, related to uncertain tax positions in income tax expense in the consolidated statements of operations. Leases The Company determines whether an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities in our consolidated balance sheets. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that it will exercise the option. Lease expense for lease payments is recognized on a straight-line basis over the lease term. Recently Adopted Accounting Pronouncements In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses, |
RESTATEMENT OF PREVIOUSLY ISSUE
RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | 12 Months Ended |
Dec. 31, 2023 | |
Accounting Changes and Error Corrections [Abstract] | |
RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | NOTE 3 - RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) The following tables present the effects of the Restatement described in Note 2 - Summary of Significant Accounting Policies – Restatement of Previously Issued Consolidated Financial Statements on the Company’s unaudited interim condensed consolidated financial statements for the periods indicated. The following tables present the effects of the Restatement on the Company’s unaudited interim condensed consolidated balance sheets as of the dates indicated: SCHEDULE OF RESTATEMENTS OF THE COMPANY’S UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS As Previously Restatement As March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 14,205,418 $ 14,205,418 Total current liabilities $ 493,829 $ 14,205,418 $ 14,699,247 Total liabilities $ 762,186 $ 14,205,418 $ 14,967,604 Stockholders’ equity Additional paid-in capital $ 159,103,184 $ (21,901,000 ) $ 137,202,184 Accumulated deficit $ (138,962,278 ) $ 7,695,582 $ (131,266,696 ) Total stockholders’ equity $ 20,156,702 $ (14,205,418 ) $ 5,951,284 Total liabilities and stockholders’ equity $ 20,918,888 $ - $ 20,918,888 As Previously Restatement As June 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 6,430,025 $ 6,430,025 Total current liabilities $ 621,781 $ 6,430,025 $ 7,051,806 Total liabilities $ 855,841 $ 6,430,025 $ 7,285,866 Stockholders’ equity Additional paid-in capital $ 162,207,334 $ (21,901,000 ) $ 140,306,334 Accumulated deficit $ (143,637,519 ) $ 15,470,975 $ (128,166,544 ) Total stockholders’ equity $ 18,585,612 $ (6,430,025 ) $ 12,155,587 Total liabilities and stockholders’ equity $ 19,441,453 $ - $ 19,441,453 As Previously Restatement As September 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 7,220,748 $ 7,220,748 Total current liabilities $ 717,179 $ 7,220,748 $ 7,937,927 Total liabilities $ 915,903 $ 7,220,748 $ 8,136,651 Stockholders’ equity Additional paid-in capital $ 165,281,862 $ (21,901,000 ) $ 143,380,862 Accumulated deficit $ (148,293,344 ) $ 14,680,252 $ (133,613,092 ) Total stockholders’ equity $ 17,004,315 $ (7,220,748 ) $ 9,783,567 Total liabilities and stockholders’ equity $ 17,920,218 $ - $ 17,920,218 As Previously Restatement As March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 7,030,083 $ 7,030,083 Total current liabilities $ 470,391 $ 7,030,083 $ 7,500,474 Total liabilities $ 593,927 $ 7,030,083 $ 7,624,010 Stockholders’ equity Additional paid-in capital $ 171,796,596 $ (21,901,000 ) $ 149,895,596 Accumulated deficit $ (158,325,119 ) $ 14,870,917 $ (143,454,202 ) Total stockholders’ equity $ 13,487,037 $ (7,030,083 ) $ 6,456,954 Total liabilities and stockholders’ equity $ 14,080,964 $ - $ 14,080,964 As Previously Restatement As June 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 9,758,930 $ 9,758,930 Total current liabilities $ 812,853 $ 9,758,930 $ 10,571,783 Total liabilities $ 896,433 $ 9,758,930 $ 10,655,363 Stockholders’ equity Additional paid-in capital $ 173,695,154 $ (21,901,000 ) $ 151,794,154 Accumulated deficit $ (161,305,671 ) $ 12,142,070 $ (149,163,601 ) Total stockholders’ equity $ 12,403,864 $ (9,758,930 ) $ 2,644,934 Total liabilities and stockholders’ equity $ 13,300,297 $ - $ 13,300,297 As Previously Restatement As September 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 2,065,177 $ 2,065,177 Total current liabilities $ 932,619 $ 2,065,177 $ 2,997,796 Total liabilities $ 975,033 $ 2,065,177 $ 3,040,210 Stockholders’ equity Additional paid-in capital $ 177,042,781 $ (21,901,000 ) $ 155,141,781 Accumulated deficit $ (164,231,163 ) $ 19,835,823 $ (144,395,340 ) Total stockholders’ equity $ 12,826,068 $ (2,065,177 ) $ 10,760,891 Total liabilities and stockholders’ equity $ 13,801,101 $ - $ 13,801,101 The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of operations for the periods indicated: As Previously Restatement As For the Three Months Ended March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 3,391,212 $ 3,391,212 Total other (income) expense $ (237,643 ) $ 3,391,212 $ 3,153,569 Net loss $ (4,816,150 ) $ (3,391,212 ) $ (8,207,362 ) Earnings (loss) per share - basic and diluted $ (1.37 ) $ (0.96 ) $ (2.33 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Six Months Ended June 30, 2022 June 30, 2022 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ (7,775,393 ) $ (7,775,393 ) $ - $ (4,384,181 ) $ (4,384,181 ) Total other (income) expense $ 46,613 $ (7,775,393 ) $ (7,728,780 ) $ (191,030 ) $ (4,384,181 ) $ (4,575,211 ) Net (loss) income $ (4,675,241 ) $ 7,775,393 $ 3,100,152 $ (9,491,391 ) $ 4,384,181 $ (5,107,210 ) Earnings (loss) per share - basic: $ (1.28 ) $ 2.14 $ 0.85 $ (2.65 ) $ 1.22 $ (1.43 ) Weighted average common shares oustanding - diluted 3,638,383 5,818,645 9,457,028 3,581,110 - 3,581,110 Earnings (loss) per share - diluted $ (1.28 ) $ 0.82 $ 0.33 $ (2.65 ) $ 1.22 $ (1.43 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Nine Months Ended September 30, 2022 September 30, 2022 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 790,723 $ 790,723 $ - $ (3,593,458 ) $ (3,593,458 ) Total other expense (income) $ 46,125 $ 790,723 $ 836,848 $ (144,905 ) $ (3,593,458 ) $ (3,738,363 ) Net (loss) income $ (4,655,825 ) $ (790,723 ) $ (5,446,548 ) $ (14,147,216 ) $ 3,593,458 $ (10,553,758 ) Earnings (loss) per share - basic and diluted $ (1.28 ) $ (0.22 ) $ (1.50 ) $ (3.93 ) $ 1.00 $ (2.93 ) As Previously Restatement As For the Three Months Ended March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 1,488,350 $ 1,488,350 Total other income $ (94,876 ) $ 1,488,350 $ 1,393,474 Net (loss) income $ (5,684,222 ) $ (1,488,350 ) $ (7,172,572 ) Earnings (loss) per share - basic and diluted $ (1.53 ) $ (0.40 ) $ (1.93 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Six Months Ended June 30, 2023 June 30, 2023 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 2,728,847 $ 2,728,847 $ - $ 4,217,197 $ 4,217,197 Total other income $ (135,999 ) $ 2,728,847 $ 2,592,848 $ (230,875 ) $ 4,217,197 $ 3,986,322 Net (loss) income $ (2,980,552 ) $ (2,728,847 ) $ (5,709,399 ) $ (8,664,774 ) $ (4,217,197 ) $ (12,881,971 ) Earnings (loss) per share - basic and diluted $ (0.77 ) $ (0.70 ) $ (1.47 ) $ (2.28 ) $ (1.11 ) $ (3.39 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Nine Months Ended September 30, 2023 September 30, 2023 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ (7,693,753 ) $ (7,693,753 ) $ - $ (3,476,556 ) $ (3,476,556 ) Total other income $ (178,951 ) $ (7,693,753 ) $ (7,872,704 ) $ (409,826 ) $ (3,476,556 ) $ (3,886,382 ) Net (loss) income $ (2,925,492 ) $ 7,693,753 $ 4,768,261 $ (11,590,266 ) $ 3,476,556 $ (8,113,710 ) Earnings (loss) per share - basic: $ (0.64 ) $ 1.68 $ 1.04 $ (2.85 ) $ 0.85 $ (2.00 ) Weighted average common shares oustanding - diluted 4,570,843 7,753,923 12,324,766 4,061,975 - 4,061,975 Earnings (loss) per share - diluted $ (0.64 ) $ 1.03 $ 0.39 $ (2.85 ) $ 0.85 $ (2.00 ) The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of changes in stockholders’ equity for the periods indicated: Additional Paid-In Accumulated Capital Deficit Total Balance - March 31, 2022 (as previously reported) $ 159,103,184 $ (138,962,278 ) $ 20,156,702 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - (3,391,212 ) (3,391,212 ) Balance - March 31, 2022 (as restated) $ 137,202,184 $ (131,266,696 ) $ 5,951,284 Balance - June 30, 2022 (as previously reported) $ 162,207,334 $ (143,637,519 ) $ 18,585,612 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 4,384,181 4,384,181 Balance - June 30, 2022 (as restated) $ 140,306,334 $ (128,166,544 ) $ 12,155,587 Balance - September 30, 2022 (as previously reported) $ 165,281,862 $ (148,293,344 ) $ 17,004,315 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 3,593,458 3,593,458 Balance - September 30, 2022 (as restated) $ 143,380,862 $ (133,613,092 ) $ 9,783,567 The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of cash flows for the periods indicated: (unaudited) March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (4,816,150 ) $ (3,391,212 ) $ (8,207,362 ) Adjustments to reconcile net loss to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 3,391,212 $ 3,391,212 Net Cash Used In Operating Activities $ (1,594,634 ) $ - $ (1,594,634 ) (unaudited) (unaudited) June 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (9,491,391 ) $ 4,384,181 $ (5,107,210 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (4,384,181 ) $ (4,384,181 ) Net Cash Used In Operating Activities $ (2,845,756 ) $ - $ (2,845,756 ) (unaudited) (unaudited) September 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (14,147,216 ) $ 3,593,458 $ (10,553,758 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (3,593,458 ) $ (3,593,458 ) Net Cash Used In Operating Activities $ (4,297,412 ) $ - $ (4,297,412 ) (unaudited) (unaudited) March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (5,684,222 ) $ (1,488,350 ) $ (7,172,572 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 1,488,350 $ 1,488,350 Net Cash Used In Operating Activities $ (2,348,740 ) $ - $ (2,348,740 ) (unaudited) (unaudited) June 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (8,664,774 ) $ (4,217,197 ) $ (12,881,971 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 4,217,197 $ 4,217,197 Net Cash Used In Operating Activities $ (3,479,065 ) $ - $ (3,479,065 ) (unaudited) (unaudited) September 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (11,590,266 ) $ 3,476,556 $ (8,113,710 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (3,476,556 ) $ (3,476,556 ) Net Cash Used In Operating Activities $ (4,656,785 ) $ - $ (4,656,785 ) |
PROPERTY AND EQUIPMENT
PROPERTY AND EQUIPMENT | 12 Months Ended |
Dec. 31, 2023 | |
Property, Plant and Equipment [Abstract] | |
PROPERTY AND EQUIPMENT | NOTE 4 - PROPERTY AND EQUIPMENT Property and equipment consists of the following: SCHEDULE OF PROPERTY PLANT AND EQUIPMENT December 31, 2023 2022 Medical equipment $ 352,133 $ 352,133 Furniture and fixtures 123,486 123,486 Computer software and equipment 136,205 117,544 Office equipment 18,779 18,779 Manufacturing equipment 395,232 242,852 Leasehold improvements 342,048 342,048 1,367,883 1,196,842 Less: accumulated depreciation (1,011,828 ) (935,839 ) Property and equipment, net $ 356,055 $ 261,003 Total depreciation expense for the years ended December 31, 2023 and 2022 was $ 75,989 42,212 |
INTANGIBLE ASSETS
INTANGIBLE ASSETS | 12 Months Ended |
Dec. 31, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
INTANGIBLE ASSETS | NOTE 5 - INTANGIBLE ASSETS The Company is a party to a license agreement with the SCTC (as amended) (the “SCTC Agreement”). Pursuant to the SCTC Agreement, the Company obtained, among other things, a worldwide (excluding Asia and Argentina), exclusive, royalty-bearing license from the SCTC to utilize or sublicense a certain method for culturing cells and a worldwide, exclusive, royalty-bearing license from the SCTC to utilize or sublicense a certain medical device patent for the administration of specific cells and/or cell products to the disc and/or spine (and other parts of the body). Pursuant to the license agreement with the SCTC, certain performance milestones (or payouts in lieu of performance milestones) had to be satisfied in order for the Company to maintain its exclusive rights with regard to the disc/spine technology. The Company did not timely satisfy the third of these performance milestones (which needed to be satisfied by February 2022). Accordingly, such rights became non-exclusive. However, the Company and the SCTC entered into an amended agreement under which the Company paid $ 175,000 51,370 117,030 In February 2017, the Company received authorization from the Food and Drug Administration (the “FDA”) to proceed with a Phase 2 clinical trial. In February 2022, the Company announced that the United States Patent and Trademark Office issued a notice of allowance for a patent application relating to the Company’s BRTX-100 clinical program. This patent was issued in March 2022. Intangible assets consist of the following: SCHEDULE OF INTANGIBLE ASSETS Patents and Trademarks Licenses Accumulated Amortization Total Balance as of January 1, 2022 $ 3,676 $ 1,301,500 $ (715,436 ) $ 589,740 Considertion transferred for license exclusivity - 292,030 - 292,030 Amortization expense - - (78,332 ) (78,332 ) Balance as of December 31, 2022 3,676 1,593,530 (793,768 ) 803,438 Amortization expense - - (89,746 ) (89,746 ) Balance as of December 31, 2023 $ 3,676 $ 1,593,530 $ (883,514 ) $ 713,692 Weighted average remaining amortization period at December 31, 2023 (in years) - 10.9 Amortization of intangible assets consists of the following: SCHEDULE OF FINITE LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSES Patents and Trademarks Licenses Accumulated Amortization Balance as of January 1, 2022 $ 3,676 $ 711,760 $ 715,436 Amortization expense - 78,332 78,332 Balance as of December 31, 2022 3,676 790,092 793,768 Amortization expense - 89,746 89,746 Balance as of December 31, 2023 $ 3,676 $ 879,838 $ 883,514 Amortization expense for the next five years is as follows: SCHEDULE OF FINITE LIVED INTANGIBLE ASSETS FUTURE AMORTIZATION EXPENSES For the Years Ending December 31, Total 2024 $ 89,746 2025 89,746 2026 89,746 2027 89,746 2028 89,746 Total $ 448,730 |
ACCRUED EXPENSES AND OTHER CURR
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES | 12 Months Ended |
Dec. 31, 2023 | |
Payables and Accruals [Abstract] | |
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES | NOTE 6 - ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES Accrued expenses and other current liabilities consist of: SCHEDULE OF ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES 2023 2022 December 31, 2023 2022 Accrued bonuses $ 638,000 $ 26,250 Accrued general and adminstrative expenses 73,686 103,822 Total accrued expenses and other current liabilities $ 711,686 $ 130,072 |
NOTES PAYABLE
NOTES PAYABLE | 12 Months Ended |
Dec. 31, 2023 | |
Debt Disclosure [Abstract] | |
NOTES PAYABLE | Note 7 - NOTES PAYABLE A summary of the notes payable activity during the years ended December 31, 2023 and 2022 is presented below: SCHEDULE OF NOTES PAYABLE ACTIVITY Outstanding, Janaury 1, 2022 $ 250,000 Issuance - Forgiveness (250,000 ) Outstanding, December 31, 2022 - Issuance - Forgiveness - Outstanding, December 31, 2023 $ - |
STOCKHOLDERS_ EQUITY
STOCKHOLDERS’ EQUITY | 12 Months Ended |
Dec. 31, 2023 | |
Equity [Abstract] | |
STOCKHOLDERS’ EQUITY | Note 8 - STOCKHOLDERS’ EQUITY Series A Preferred Stock On November 8, 2021, in connection with the Company’s public offering, the Company’s Board of Directors adopted a resolution allowing for the designation and issuance of 1,543,158 .01 0.001 1,543,158 Series B Preferred Stock Effective September 8, 2022, the Company issued 1,543,158 9.99 4.99 Dividends Series B holders shall be entitled to receive, when and as declared by the Board of Directors, dividends on a pari passu basis with the holders of the shares of Common Stock based upon the number of shares of Common Stock into which the Series B is then convertible. Voting Rights Series B holders shall be entitled to vote on all matters presented to the stockholders of the Company for a vote at a meeting of stockholders of the Company or a written consent in lieu of a meeting of stockholders of the Company, and shall be entitled to such number of votes for each share of Series B entitled to vote at such meetings or pursuant to such consent, voting together with the holders of shares of Common Stock and other shares of preferred stock who are entitled to vote, and not as a separate class, except as required by law. The number of votes to which the Series B holders shall be entitled to vote for each share of Series B shall equal the number of shares of Common Stock into which such Series B is then convertible; provided, however, that in no event shall a Series B holder be entitled to vote more than 9.99 Conversion Optional Conversion - Each share of Series B shall be convertible, at any time and from time to time, at the option of the Series B holder, into one share of Common Stock; 9.99 Automatic Conversion - From time to time, in the event that an event occurs which has the effect of reducing a Series B holder’s beneficial ownership of shares of Common Stock to less than 9.5 9.99 On October 25, 2022, Auctus converted 25,000 25,000 1,518,158 On April 4, 2023, Auctus converted 120,000 120,000 1,398,158 2021 Stock Incentive Plan On March 18, 2021, the Company’s Board of Directors adopted the BioRestorative Therapies, Inc. 2021 Stock Incentive Plan (the “2021 Plan”). The 2021 Plan was approved by the Company’s stockholders on August 17, 2021. Pursuant to the 2021 Plan, a total of 1,175,000 1,175,000 2,500,000 2,500,000 3,850,000 Compensatory Common Stock Issuance During the year ended December 31, 2022, the Company issued 15,898 135,888 1,442 7,500 Sales of Common Stock In April 2023, the Company entered into a Capital on Demand Sales Agreement with JonesTrading Institutional Services LLC (the “Sales Agent”) under which the Company currently has the ability to issue and sell shares of its Common Stock, from time to time, through the Sales Agent, up to an aggregate offering price of approximately $ 6,109,000 132,827 4.68 494,782 5,487,000 On July 13, 2023, the Company sold an aggregate of 685,033 3.03 1,853,990 Warrant and Option Valuation The Company has computed the fair value of warrants and options granted using the Black-Scholes option pricing model. The expected term used for warrants and options issued to non-employees is the contractual life and the expected term used for options issued to employees and directors is the estimated period of time that options granted are expected to be outstanding. The Company utilizes the “simplified” method to develop an estimate of the expected term of “plain vanilla” employee option grants. The Company is utilizing an expected volatility figure based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued. See Note 11 – Fair Value Measurement – for details regarding the fair value estimates of the Warrants that are classified as derivative liabilities. Warrant Activity Summary A summary of the warrant activity during the year ended December 31, 2023 is presented below: SCHEDULE OF WARRANT ACTIVITY Weighted Weighted Average Average Remaining Number of Exercise Life Warrants Price In Years Outstanding, January 1, 2023 4,791,082 $ 10.71 Granted - Exercised - Expired (63 ) 10,397 Outstanding, December 31, 2023 4,791,019 $ 10.57 2.9 Exercisable, December 31, 2023 4,791,019 $ 10.57 2.9 In applying the Black-Scholes option pricing model to warrants granted during 2022, the Company used the following assumptions: SCHEDULE OF WARRANTS GRANTED ASSUMPTIONS For the Year Ended December 31, 2022 Risk free interest rate 4.40 % Expected term (years) 5.00 Expected volatility 313.55 % Expected dividends 0.00 % The weighted average estimated fair value of the warrants granted during the year ended December 31, 2022 was $ 2.28 The following table presents information related to stock warrants at December 31, 2023: SCHEDULE OF STOCK WARRANTS Warrants Outstanding Warrants Exercisable Weighted Outstanding Average Exercisable Exercise Number of Remaining Life Number of Price Warrants In Years Warrants $ 2.92 51,370 3.9 51,370 $ 10.00 4,501,938 2.9 4,501,938 $ 12.00 235,970 2.9 235,970 $ 60.00 250 1.0 250 $ 800.00 869 0.8 869 $ 2,240.00 39 0.5 39 $ 2,800.00 264 0.3 264 $ 3,400.00 264 0.3 264 $ 4,000.00 55 0.1 55 4,791,019 4,791,019 Stock Options A summary of the option activity during the year ended December 31, 2023 is presented below: SCHEDULE OF STOCK OPTION ACTIVITY Weighted Weighted Average Average Remaining Number of Exercise Life Intrinsic Options Price In Years Value Outstanding, January 1, 2023 864,639 $ 5.08 Granted 629,017 2.91 Exercised - Forfeited (26,764 ) 4.87 Outstanding, December 31, 2023 1,466,892 $ 4.11 7.4 $ - Exercisable, December 31, 2023 1,201,526 $ 4.33 7.1 $ - The weighted average grant date fair value of the stock options granted during the years ended December 31, 2023 and 2022 was approximately $ 3.00 4.88 The following table presents information related to stock options at December 31, 2023: SCHEDULE OF INFORMATION RELATED TO STOCK OPTIONS Options Outstanding Options Exercisable Weighted Outstanding Average Exercisable Exercise Number of Remaining Life Number of Price Options In Years Options $ 2.91 654,017 7.5 412,604 $ 5.08 812,875 6.9 788,922 1,466,892 1,201,526 In applying the Black-Scholes option pricing model to stock options granted, the Company used the following assumptions: SCHEDULE OF STOCK OPTION GRANTED ASSUMPTIONS For the Years Ended December 31, 2023 2022 Risk free interest rate 4.22 % 2.42 % Expected term (years) 3.50 3.50 Expected volatility 175.00 % 285.91 % Expected dividends 0.00 % 0.00 % Restricted Share Units Pursuant to the 2021 Plan, the Company may grant restricted stock units (“RSUs”) to employees, consultants or non-employee directors (“Eligible Recipients”). The number, terms and conditions of the RSUs that are granted to Eligible Recipients are determined on an individual basis by the 2021 Plan administrator. On the distribution date, the Company shall issue to the Eligible Recipient one unrestricted, fully transferable share of the Company’s common stock (or the fair market value of one such share in cash) for each vested and nonforfeitable RSU. A summary of the unvested RSUs as of December 31, 2023 is as follows: SCHEDULE OF UNVESTED RESTRICTED STOCK UNITS Number of Shares Non-vested at January 1, 2023 201,870 Granted - Vested (104,043 ) Forfeited - Non-vested at December 31, 2023 97,827 Stock-Based Compensation Expense The following table presents information related to stock-based compensation expense: SCHEDULE OF STOCK OPTION EXPENSE For the Years Ended Unrecognized at Weighted Average Remaining Amortization December 31, December 31, Period 2023 2022 2023 (Years) General and administrative $ 7,782,967 $ 12,612,862 $ 1,557,071 0.83 Total $ 7,782,967 $ 12,612,862 $ 1,557,071 0.83 |
INCOME TAXES
INCOME TAXES | 12 Months Ended |
Dec. 31, 2023 | |
Income Tax Disclosure [Abstract] | |
INCOME TAXES | NOTE 9 - INCOME TAXES The Company identified its federal and New York tax returns as its “major” tax jurisdictions. The Company is no longer subject to income tax income examinations by these tax authorities for taxable years ended December 31, 2018, and prior. The Company reviewed the prior New York state income tax filings and concluded that the prior year return will be amended to change the apportionment from zero to 100 At December 31, 2023, the Company had approximately $ 63,500,000 13,600,000 7,800,000 55,700,000 In accordance with Section 382 of the Internal Revenue Code, the usage of the Company’s net operating loss carryforwards are subject to annual limitations due to several greater than 50% ownership changes. The Section 382 limitations resulted in approximately $ 28,200,000 9,600,000 The Company has not performed a formal analysis for the year ended December 31, 2023, but it believes its ability to use such net operating losses and tax credit carryforwards in the future is subject to annual limitations due to change of control provisions under Sections 382 and 383 of the Internal Revenue Code, which will significantly impact its ability to realize these deferred tax assets. Management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit use of the existing deferred tax assets. A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three-year period ended December 31, 2023. For the period ended December 31, 2023, the Company has recorded a full valuation allowance recorded against the gross deferred tax asset balance as management believes that it is more likely than not that the results of operations will not generate sufficient taxable income to realize any of the deferred tax assets. As of the date of this filing, the Company has not filed its 2023 federal and state corporate income tax returns. The Company expects to file these documents as soon as practicable. The Company’s net deferred tax assets, liabilities and valuation allowance as of December 31, 2023 and 2022 are summarized as follows: SCHEDULE OF NET DEFERRED TAX ASSETS AND LIABILITIES 2023 2022 December 31, 2023 2022 Deferred Tax Assets: Net operating loss carryforwards $ 14,311,000 $ 13,200,000 Stock-based compensation 15,788,000 13,810,000 Research and development costs 1,676,000 655,000 Research and development credits 330,000 330,000 Right-of-use assets 25,000 - Other 4,000 - Total Deferred Tax Assets 32,134,000 27,995,000 Deferred Tax Liabilities: Depreciation (122,000 ) (106,000 ) Intangible assets (47,000 ) (113,000 ) Lease liability (39,000 ) - Other (86,000 ) - Total Deferred Tax Liabilities (294,000 ) (219,000 ) Net Deferred Tax Asset 31,840,000 27,776,000 Less: valuation allowance (31,840,000 ) (27,776,000 ) Deferred Tax Asset, Net of Valuation Allowance $ - $ - Change in valuation allowance $ (4,064,000 ) $ (5,822,000 ) The income tax provision (benefit) as of December 31, 2023 and 2022 consists of the following: SCHEDULE OF INCOME TAX PROVISION (BENEFIT) 2023 2022 December 31, 2023 2022 (As Restated) (As Restated) Federal: Current $ - $ - Deferred (3,090,000 ) (4,351,000 ) State & Local: Current - - Deferred (974,000 ) (1,471,000 ) Income tax provision (benefit), gross (4,064,000 ) (5,822,000 ) Change in valuation allowance 4,064,000 5,822,000 Income tax provision (benefit) $ - $ - A reconciliation of the statutory federal income tax benefit to actual tax benefit for the years ended December 31, 2023 and 2022 is as follows: SCHEDULE OF STATUTORY FEDERAL INCOME TAX RATE December 31, 2023 2022 (As Restated) (As Restated) Federal statutory rate 21.0 % 21.0 % State rate, net of federal benefit 1.7 % 7.8 % Permanent differences 7.2 % 7.8 % Tax return to provision adjustment -0.2 % 7.3 % Change in valuation allowance -29.7 % -44.0 % Effective tax rate 0.0 % 0.0 % |
LEASES
LEASES | 12 Months Ended |
Dec. 31, 2023 | |
Leases | |
LEASES | NOTE 10 – LEASES The Company is a party to a lease for 6,800 132,600 149,260 the Company exercised its option to extend the Melville Lease and entered into a lease amendment with the lessor whereby the five-year extension term commenced on January 1, 2020 with annual base rent ranging between $ 153,748 173,060 When measuring lease liabilities for leases that were classified as operating leases, the Company discounted lease payments using its estimated incremental borrowing rate at August 1, 2019. The weighted average incremental borrowing rate applied was 12 The following table presents net lease cost and other supplemental lease information: SCHEDULE OF NET LEASE COST AND OTHER SUPPLEMENTAL LEASE INFORMATION 2023 2022 For the Years Ended December 31, 2023 2022 Lease Costs Operating lease cost (cost resulting from lease payments) $ 168,028 $ 163,132 Net lease costs $ 168,028 $ 163,132 Operating lease - operating cash flows (fixed payments) $ 168,028 $ 163,132 Operating lease - operating cash flows (liability reduction) $ 139,328 $ 119,055 Non-current leases - right of use assets $ 151,447 $ 241,760 Current liabilities - operating lease liabilities $ 162,317 $ 139,328 Non-current liabilities - operating lease liabilities $ - $ 162,317 Future minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the year ended December 31, 2023: SCHEDULE OF FUTURE MINIMUM PAYMENTS UNDER NON-CANCELABLE LEASES FOR OPERATING LEASES Fiscal Year Operating Leases 2024 $ 173,060 Total future minimum lease payments 173,060 Amount representing interest (10,743 ) Present value of net future minimum lease payments $ 162,317 |
FAIR VALUE MEASUREMENT
FAIR VALUE MEASUREMENT | 12 Months Ended |
Dec. 31, 2023 | |
Fair Value Disclosures [Abstract] | |
FAIR VALUE MEASUREMENT | NOTE 11 – FAIR VALUE MEASUREMENT The Company accounts for the Warrants as liabilities in accordance with the guidance contained in ASC 815-40, Derivatives and Hedging — Contracts in Entity’s Own Equity. In the case of certain of the Warrants, the Company does not control the occurrence of events, such as a tender offer or exchange, that may trigger cash settlement of the Warrants and not result in a change of control of the Company. As a result, such Warrants do not meet the criteria for equity treatment and the Warrants must be recorded as a derivative liability. Additionally, certain other Warrants contain adjustments to the settlement amount based on a variable that is not an input to the fair value of a “fixed-for-fixed” option as defined under ASC 815-40 and, accordingly, such Warrants are not considered indexed to the Company’s own stock and are not eligible for an exception from derivative accounting. During the years ended December 31, 2023 and 2022, the Company estimated the aggregate fair value of the Warrants to purchase an aggregate of 4,737,908 SCHEDULE OF BLACK-SCHOLES OPTION PRICING MODEL (LEVEL 3 INPUTS) USING ASSUMPTIONS 2023 2022 For the Years Ended December 31, 2023 2022 Risk free interest rate 4.04 % 4.12 % Expected term (years) 2.86 3.86 Expected volatility 87 % 94 % Expected dividends 0.00 % 0.00 % The following table sets forth a summary of the changes in the fair value of Level 3 liabilities that are measured at fair value on a recurring basis during the years ended December 31, 2022 and 2023: SCHEDULE OF FAIR VALUE OF LEVEL 3 LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS As Restated Balance, January 1, 2022 $ 10,814,206 Change in fair value of derivative liability (5,272,473 ) Outstanding, December 31, 2022 5,541,733 Change in fair value of derivative liability (3,997,780 ) Outstanding, December 31, 2023 $ 1,543,953 Assets and liabilities measured at fair value on a recurring basis are as follows: SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS Fair value measurements at reporting date using: Quoted prices in active markets for identical liabilities (Level 1) Significant other observable inputs (Level 2) Significant unobservable inputs (Level 3) Total Fair Value Assets: Marketable securities as of December 31, 2023 $ 10,181,618 $ - $ - $ 10,181,618 Marketable securities as of December 31, 2022 $ 13,035,636 $ - $ - $ 13,035,636 Marketable securities $ 13,035,636 $ - $ - $ 13,035,636 Liabilities: Derivative liabilities as of December 31, 2023 (As Restated) $ - $ - $ 1,543,953 $ 1,543,953 Derivative liabilities as of December 31, 2022 (As Restated) $ - $ - $ 5,541,733 $ 5,541,733 Derivative liabilities (As Restated) $ - $ - $ 5,541,733 $ 5,541,733 |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 12 Months Ended |
Dec. 31, 2023 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | NOTE 12 - SUBSEQUENT EVENTS Warrant Exercise and Issuance On February 6, 2024, the Company entered into agreements with certain holders of its existing warrants exercisable for an aggregate of 3,351,580 2.33 8.1 3,351,580 2,000,000 1,351,580 In consideration for the immediate exercise of the Existing Warrants for cash and the payment of $ 0.125 2,513,686 2.43 In connection with the transaction described above, the Company entered into a financial advisory services agreement, dated February 5, 2024, with Roth Capital Partners, LLC (“Roth”), pursuant to which the Company has paid Roth a cash fee of approximately $ 528,000 Option Grants S 1,934,716 1.45 2,140,000 513,663 1,421,053 50 |
SUMMARY OF SIGNIFICANT ACCOUN_2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 12 Months Ended |
Dec. 31, 2023 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying consolidated financial statements have been prepared in accordance with GAAP. The summary of significant accounting policies presented below is designed to assist in understanding the Company’s consolidated financial statements. Such consolidated financial statements and accompanying notes are the representations of Company’s management, who is responsible for their integrity and objectivity. |
Principles of Consolidation | Principles of Consolidation The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Stem Pearls. All intercompany accounts and transactions have been eliminated in consolidation. |
Restatement of Previously Issued Consolidated Financial Statements | Restatement of Previously Issued Consolidated Financial Statements On May 23, 2024, the Company, in consultation with its Audit Committee, concluded that its previously issued (i) consolidated financial statements as of and for the two years ended December 31, 2023 included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 (the “Annual Periods”) and (ii) unaudited interim condensed consolidated financial statements as of and for the quarters ended March 31, 2022 through September 30, 2023 included in the Company’s quarterly reports on Form 10-Q for the periods ended March 31, 2023, June 30, 2023 and September 30, 2023 (the “Interim Periods”, and, together with the Annual Periods, the “Affected Periods”) should be restated because of a misapplication in the guidance around the accounting for certain warrants, as discussed below, and should no longer be relied upon. The warrants at issue are the following: (i) the warrants to purchase an aggregate of 2,645,000 10.00 (ii) the warrants to purchase an aggregate of 1,856,938 10.00 (iii) the warrants to purchase an aggregate of 235,970 12.50 Historically, the Warrants were included as a component of stockholders’ equity. It has now been determined, in accordance with Accounting Standards Codification (“ASC”) 815, that the Warrants should be included at fair value as a component of liabilities on the balance sheets, and the statements of operations should include the subsequent non-cash changes in estimated fair value of the Warrants (the “Restatement”). See Note 11 – Fair Value Measurement for details of the estimated fair value of the Warrants. The Company evaluated the materiality of these misstatements and determined the effect of correcting these misstatements was material to the Affected Periods. As a result of the material misstatements, the Company has restated its consolidated financial statements for the Affected Periods in accordance with ASC 250, Accounting Changes and Error Corrections (the “Restated Financial Statements”). A reconciliation from the amounts previously reported for the Affected Periods to the restated amounts in the Restated Financial Statements is provided for the impacted financial statement line items below for: (i) the consolidated balance sheets as of December 31, 2023 and 2022; (ii) the consolidated statements of operations for the years ended December 31, 2023 and 2022; (iii) the consolidated statements of changes in stockholders’ equity for the years ended December 31, 2023 and 2022; and (iv) the consolidated statements of cash flows for the years ended December 31, 2023 and 2022. The amounts labeled “Restatement Adjustments” represent the effects of the Restatement. The following tables present the effects of the Restatement on the Company’s consolidated balance sheets as of December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED BALANCE SHEETS As Previously Restatement As December 31, 2023 As Previously Restatement As Stated Adjustments Restated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 1,543,953 $ 1,543,953 Total current liabilities $ 1,063,392 $ 1,543,953 $ 2,607,345 Total liabilities $ 1,063,392 $ 1,543,953 $ 2,607,345 Stockholders’ equity Additional paid-in capital $ 178,590,256 $ (21,901,000 ) $ 156,689,256 Accumulated deficit $ (167,056,381 ) $ 20,357,047 $ (146,699,334 ) Total stockholders’ equity $ 11,548,328 $ (1,543,953 ) $ 10,004,375 Total liabilities and stockholders’ equity $ 12,611,720 $ - $ 12,611,720 As Previously Restatement As December 31, 2022 As Previously Restatement As Stated Adjustments Restated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 5,541,733 $ 5,541,733 Total current liabilities $ 440,302 $ 5,541,733 $ 5,982,035 Total liabilities $ 602,619 $ 5,541,733 $ 6,144,352 Stockholders’ equity Additional paid-in capital $ 168,457,418 $ (21,901,000 ) $ 146,556,418 Accumulated deficit $ (152,640,897 ) $ 16,359,267 $ (136,281,630 ) Total stockholders’ equity $ 15,832,072 $ (5,541,733 ) $ 10,290,339 Total liabilities and stockholders’ equity $ 16,434,691 $ - $ 16,434,691 The following tables present the effects of the Restatement on the Company’s consolidated statements of operations for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF OPERATIONS As Previously Restatement As For the Year Ended December 31, 2023 As Previously Restatement As Stated Adjustments Restated Change in fair value of derivative liabilities $ - $ (3,997,780 ) $ (3,997,780 ) Total other income $ (805,290 ) $ (3,997,780 ) $ (4,803,070 ) Net (loss) income $ (14,415,484 ) $ 3,997,780 $ (10,417,704 ) Earnings (loss) per share - basic and diluted $ (3.42 ) $ 0.95 $ (2.47 ) As Previously Restatement As For the Year Ended December 31, 2022 As Previously Restatement As Stated Adjustments Restated Change in fair value of derivative liabilities $ - $ (5,272,473 ) $ (5,272,473 ) Total other income $ (479,256 ) $ (5,272,473 ) $ (5,751,729 ) Net (loss) income $ (18,494,769 ) $ 5,272,473 $ (13,222,296 ) Loss per share: Earnings (loss) per share - basic and diluted $ (5.11 ) $ 1.46 $ (3.65 ) The following tables present the effects of the Restatement on the Company’s consolidated statements of changes in stockholders’ equity for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF CHANGE IN STOCKHOLDERS’ EQUITY Balance - December 31, 2023 (as previously reported) $ 178,590,256 $ (167,056,381 ) $ 11,548,328 Adjustment due to cumulative error correction (21,901,000 ) 16,359,267 (5,541,733 ) Change in fair value of derivative liability - 3,997,780 3,997,780 Balance - December 31, 2023 (as restated) $ 156,689,256 $ (146,699,334 ) $ 10,004,375 Balance - December 31, 2022 (as previously reported) $ 168,457,418 $ (152,640,897 ) $ 15,832,072 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 5,272,473 5,272,473 Balance - December 31, 2022 (as restated) $ 146,556,418 $ (136,281,630 ) $ 10,290,339 The following tables present the effects of the Restatement on the Company’s consolidated statements of cash flows for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENT OF CASH FLOWS As Previously Restatement As December 31, 2023 As Previously Restatement As Stated Adjustments Restated Cash Flows From Operating Activities: Net (loss) income $ (14,415,484 ) $ 3,997,780 $ (10,417,704 ) Adjustments to reconcile net (loss) income to net cash used in operating activities: Change in fair value of derivative liability $ - $ (3,997,780 ) $ (3,997,780 ) Net Cash Used In Operating Activities $ (6,430,211 ) $ - $ (6,430,211 ) As Previously Restatement As December 31, 2022 As Previously Restatement As Stated Adjustments Restated Cash Flows From Operating Activities: Net (loss) income $ (18,494,769 ) $ 5,272,473 $ (13,222,296 ) Adjustments to reconcile net (loss) income to net cash used in operating activities: Change in fair value of derivative liability $ - $ (5,272,473 ) $ (5,272,473 ) Net Cash Used In Operating Activities $ (5,913,100 ) $ - $ (5,913,100 ) The remainder of the notes to the Company’s consolidated financial statements have been updated and restated, as applicable, to reflect the impact of the Restatement described above. See Note 3 - Restatement of Previously Issued Unaudited Interim Condensed Consolidated Financial Statements for details of the effect of the Restatement on the Interim Periods. |
Use of Estimates | Use of Estimates The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, together with amounts disclosed in the related notes to the financial statements. The Company bases its estimates and assumptions on historical experience, known or expected trends and various other assumptions that it believes to be reasonable. As future events and their effects cannot be determined with precision, actual results could differ from these estimates which may cause the Company’s future results to be affected. |
Reclassifications | Reclassifications Certain prior period balance sheet, statement of operations and statement of cash flows amounts have been reclassified to conform to the Company’s fiscal 2023 presentation. These reclassifications have no impact on the Company’s previously reported net loss. |
Concentrations | Concentrations Financial instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution. The Company maintains deposits in its cash account in excess of the Federal Depository Insurance Coverage limit of $ 250,000 The royalties related to the Company’s sublicense comprised 100% of the Company’s revenue during the years ended December 31, 2023 and 2022. See “Revenue Recognition” below. |
Revenue Recognition | Revenue Recognition The Company accounts for revenue in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers The Company derives all of its revenue pursuant to a license agreement between the Company and a stem cell treatment company (“SCTC”) entered into in January 2012. In November 2022, the Company’s license rights under the agreement became exclusive. Pursuant to the license agreement, the SCTC granted to the Company a license to use certain intellectual property related to, among other things, stem cell disc procedures and the Company has granted to the SCTC a sublicense to use, and the right to sublicense to third parties the right to use, in certain locations in the United States and the Cayman Islands, certain of the licensed intellectual property. In consideration of the sublicenses, the SCTC has agreed to pay the Company royalties on a per disc procedure basis. The Company’s contracted transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. The Company’s contracts have a single performance obligation which is not separately identifiable from other promises in the contracts and is, therefore, not distinct. The Company’s performance obligation is satisfied upon the transfer of risk of loss to the customer. The timing of the Company’s revenue recognition may differ from the timing of receiving royalty payments. A receivable is recorded when revenue is recognized prior to receipt of a royalty payment and the Company has an unconditional right to the royalty payment. Alternatively, when a royalty payment precedes the provision of the related services, the Company records deferred revenue until the performance obligations are satisfied. During the years ended December 31, 2023 and 2022, the Company recognized $ 145,800 119,800 Practical Expedients As part of ASC 606, the Company has adopted several practical expedients including: ● Significant Financing Component - the Company does not adjust the promised amount of consideration for the effects of a significant financing component since the Company expects, at contract inception, that the period between when the Company transfers a promised good or service to the customer and when the customer pays for that good or service will be one year or less. ● Unsatisfied Performance Obligations - all performance obligations related to contracts with a duration for less than one year; the Company has elected to apply the optional exemption provided in ASC Topic 606 and, therefore, is not required to disclose the aggregate amount of transaction price allocated to performance obligations that are unsatisfied or partially satisfied at the end of the reporting period. ● Right to Invoice - the Company has a right to consideration from a customer in an amount that corresponds directly with the value to the customer of the Company’s performance completed to date; the Company may recognize revenue in the amount to which the entity has a right to invoice. |
Cash and Cash Equivalents | Cash and Cash Equivalents The Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents. There were no |
Accounts Receivable | Accounts Receivable Accounts receivable are carried at their contractual amounts, less a provision for current expected credit losses. The reserve represents the Company’s best estimate of expected credit losses it may experience in the Company’s receivable portfolio. Management estimates the allowance for credit losses based on an ongoing review of existing economic conditions, the financial conditions of the customers, historical trends in credit losses, and the amount and age of past due accounts. The Company writes off accounts receivable against the provision for current expected credit losses when a balance is determined to be uncollectible. The Company did no |
Property and Equipment | Property and Equipment Property and equipment are recorded at cost. Depreciation is computed using straight-line method over the estimated useful lives of the related assets, generally three fifteen years 3 5 Leasehold improvements are amortized over the lesser of (i) the useful life of the asset, or (ii) the remaining lease term. Maintenance and repairs are charged to expense as incurred. The Company capitalizes cost attributable to the betterment of property and equipment when such betterment extends the useful life of the assets. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation will be removed from the accounts and the resulting gain or loss, if any, will be reflected in operations. |
Intangible Assets | Intangible Assets The Company records its intangible assets at cost in accordance with ASC 350, Intangibles - Goodwill and Other |
Impairment of Long-Lived Assets | Impairment of Long-Lived Assets The Company reviews long-lived assets, including definite-lived intangible assets and right-of-use assets from operating leases, for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of these assets is determined by comparing the forecasted undiscounted net cash flows of the operation to which the assets relate to the carrying amount. If the operation is determined to be unable to recover the carrying amount of its assets, then these assets are written down first, followed by other long-lived assets of the operation to fair value. Fair value is determined based on discounted cash flows or appraised values, depending on the nature of the assets. For the years ended December 31, 2023 and 2022, we determined that there was no |
Derivative Financial Instruments | Derivative Financial Instruments The Company evaluates all of its agreements to determine if such instruments have derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivative financial instruments, the Company uses a weighted-average Black-Scholes option pricing model to value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments Fair value is defined as the amount that would be received for selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date and is measured using inputs in one of the following three categories: Level 1 measurements are based on unadjusted quoted prices in active markets for identical assets or liabilities that we have the ability to access. Valuation of these items does not entail a significant amount of judgment. Level 2 measurements are based on quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active or market data other than quoted prices that are observable for the assets or liabilities. Level 3 measurements are based on unobservable data that are supported by little or no market activity and are significant to the fair value of the assets or liabilities. The Company considers cash and cash equivalents, investments held in marketable securities, accounts receivable, accounts payable and derivative liabilities to meet the definition of financial instruments. As of December 31, 2023 and 2022, the carrying amount of cash and cash equivalents, investments held in marketable securities, accounts receivable, and accounts payable approximate their fair value due to the relatively short period of time between their origination and their expected realization or payment. The Warrants are measured at fair value (see Note 11 – Fair Value Measurement for additional details). During the years ended December 31, 2023 and 2022, the Company recognized aggregate dividend and interest income of $ 569,068 76,004 |
Net Loss per Common Share | Net Loss per Common Share Net loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the period. The dilutive effect, if any, of stock options and warrants are calculated using the treasury stock method. All outstanding convertible preferred stock is considered common stock at the beginning of the period or at the time of issuance, if later, pursuant to the if-converted method. Since the effect of common stock equivalents is anti-dilutive with respect to losses, options, warrants, and convertible preferred stock have been excluded from the Company’s computation of diluted net loss per common share for the periods presented. The following table summarizes the securities that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive due to the Company’s net loss position even though the exercise price could be less than the average market price of the common shares: SCHEDULE OF WEIGHTED AVERAGE DILUTIVE COMMON SHARES For the Years Ended December 31, 2023 2022 Stock options 1,466,892 864,639 Warrants 4,791,019 4,791,082 Unvested RSUs 97,827 201,870 Convertible Preferred Stock 1,398,158 1,518,158 Total 7,753,896 7,375,749 |
Stock-Based Compensation | Stock-Based Compensation The Company measures the cost of services received in exchange for an award of equity instruments based on the fair value of the award. The fair value of the award is measured on the grant date and then is recognized over the period during which services are required to be provided in exchange for the award, usually the vesting period, on a straight-line basis. The Company computes the fair value of equity-classified warrants and options granted using the Black-Scholes option pricing model. Option forfeitures are recorded as incurred as a reduction of amounts previously expensed. |
Income Taxes | Income Taxes Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets, including tax loss and credit carry forwards, and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. The Company utilizes ASC 740, “Income Taxes,” which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements or tax returns. The Company accounts for income taxes using the asset and liability method to compute the differences between the tax basis of assets and liabilities and the related financial amounts, using currently enacted tax rates. A valuation allowance is recorded when it is “more likely-than-not” that a deferred tax asset will not be realized. For uncertain tax positions that meet a “more likely than not” threshold, the Company recognizes the benefit of uncertain tax positions in the consolidated financial statements. The Company’s practice is to recognize interest and penalties, if any, related to uncertain tax positions in income tax expense in the consolidated statements of operations. |
Leases | Leases The Company determines whether an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities in our consolidated balance sheets. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that it will exercise the option. Lease expense for lease payments is recognized on a straight-line basis over the lease term. |
Recently Adopted Accounting Pronouncements | Recently Adopted Accounting Pronouncements In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses, |
SUMMARY OF SIGNIFICANT ACCOUN_3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Accounting Policies [Abstract] | |
SCHEDULE OF RESTATEMENT OF CONSOLIDATED BALANCE SHEETS | The following tables present the effects of the Restatement on the Company’s consolidated balance sheets as of December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED BALANCE SHEETS As Previously Restatement As December 31, 2023 As Previously Restatement As Stated Adjustments Restated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 1,543,953 $ 1,543,953 Total current liabilities $ 1,063,392 $ 1,543,953 $ 2,607,345 Total liabilities $ 1,063,392 $ 1,543,953 $ 2,607,345 Stockholders’ equity Additional paid-in capital $ 178,590,256 $ (21,901,000 ) $ 156,689,256 Accumulated deficit $ (167,056,381 ) $ 20,357,047 $ (146,699,334 ) Total stockholders’ equity $ 11,548,328 $ (1,543,953 ) $ 10,004,375 Total liabilities and stockholders’ equity $ 12,611,720 $ - $ 12,611,720 As Previously Restatement As December 31, 2022 As Previously Restatement As Stated Adjustments Restated LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 5,541,733 $ 5,541,733 Total current liabilities $ 440,302 $ 5,541,733 $ 5,982,035 Total liabilities $ 602,619 $ 5,541,733 $ 6,144,352 Stockholders’ equity Additional paid-in capital $ 168,457,418 $ (21,901,000 ) $ 146,556,418 Accumulated deficit $ (152,640,897 ) $ 16,359,267 $ (136,281,630 ) Total stockholders’ equity $ 15,832,072 $ (5,541,733 ) $ 10,290,339 Total liabilities and stockholders’ equity $ 16,434,691 $ - $ 16,434,691 |
SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF OPERATIONS | The following tables present the effects of the Restatement on the Company’s consolidated statements of operations for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF OPERATIONS As Previously Restatement As For the Year Ended December 31, 2023 As Previously Restatement As Stated Adjustments Restated Change in fair value of derivative liabilities $ - $ (3,997,780 ) $ (3,997,780 ) Total other income $ (805,290 ) $ (3,997,780 ) $ (4,803,070 ) Net (loss) income $ (14,415,484 ) $ 3,997,780 $ (10,417,704 ) Earnings (loss) per share - basic and diluted $ (3.42 ) $ 0.95 $ (2.47 ) As Previously Restatement As For the Year Ended December 31, 2022 As Previously Restatement As Stated Adjustments Restated Change in fair value of derivative liabilities $ - $ (5,272,473 ) $ (5,272,473 ) Total other income $ (479,256 ) $ (5,272,473 ) $ (5,751,729 ) Net (loss) income $ (18,494,769 ) $ 5,272,473 $ (13,222,296 ) Loss per share: Earnings (loss) per share - basic and diluted $ (5.11 ) $ 1.46 $ (3.65 ) |
SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF CHANGE IN STOCKHOLDERS’ EQUITY | The following tables present the effects of the Restatement on the Company’s consolidated statements of changes in stockholders’ equity for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF CHANGE IN STOCKHOLDERS’ EQUITY Balance - December 31, 2023 (as previously reported) $ 178,590,256 $ (167,056,381 ) $ 11,548,328 Adjustment due to cumulative error correction (21,901,000 ) 16,359,267 (5,541,733 ) Change in fair value of derivative liability - 3,997,780 3,997,780 Balance - December 31, 2023 (as restated) $ 156,689,256 $ (146,699,334 ) $ 10,004,375 Balance - December 31, 2022 (as previously reported) $ 168,457,418 $ (152,640,897 ) $ 15,832,072 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 5,272,473 5,272,473 Balance - December 31, 2022 (as restated) $ 146,556,418 $ (136,281,630 ) $ 10,290,339 |
SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENT OF CASH FLOWS | The following tables present the effects of the Restatement on the Company’s consolidated statements of cash flows for the years ended December 31, 2023 and 2022: SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENT OF CASH FLOWS As Previously Restatement As December 31, 2023 As Previously Restatement As Stated Adjustments Restated Cash Flows From Operating Activities: Net (loss) income $ (14,415,484 ) $ 3,997,780 $ (10,417,704 ) Adjustments to reconcile net (loss) income to net cash used in operating activities: Change in fair value of derivative liability $ - $ (3,997,780 ) $ (3,997,780 ) Net Cash Used In Operating Activities $ (6,430,211 ) $ - $ (6,430,211 ) As Previously Restatement As December 31, 2022 As Previously Restatement As Stated Adjustments Restated Cash Flows From Operating Activities: Net (loss) income $ (18,494,769 ) $ 5,272,473 $ (13,222,296 ) Adjustments to reconcile net (loss) income to net cash used in operating activities: Change in fair value of derivative liability $ - $ (5,272,473 ) $ (5,272,473 ) Net Cash Used In Operating Activities $ (5,913,100 ) $ - $ (5,913,100 ) |
SCHEDULE OF WEIGHTED AVERAGE DILUTIVE COMMON SHARES | The following table summarizes the securities that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive due to the Company’s net loss position even though the exercise price could be less than the average market price of the common shares: SCHEDULE OF WEIGHTED AVERAGE DILUTIVE COMMON SHARES For the Years Ended December 31, 2023 2022 Stock options 1,466,892 864,639 Warrants 4,791,019 4,791,082 Unvested RSUs 97,827 201,870 Convertible Preferred Stock 1,398,158 1,518,158 Total 7,753,896 7,375,749 |
RESTATEMENT OF PREVIOUSLY ISS_2
RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Accounting Changes and Error Corrections [Abstract] | |
SCHEDULE OF RESTATEMENTS OF THE COMPANY’S UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS | The following tables present the effects of the Restatement on the Company’s unaudited interim condensed consolidated balance sheets as of the dates indicated: SCHEDULE OF RESTATEMENTS OF THE COMPANY’S UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS As Previously Restatement As March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 14,205,418 $ 14,205,418 Total current liabilities $ 493,829 $ 14,205,418 $ 14,699,247 Total liabilities $ 762,186 $ 14,205,418 $ 14,967,604 Stockholders’ equity Additional paid-in capital $ 159,103,184 $ (21,901,000 ) $ 137,202,184 Accumulated deficit $ (138,962,278 ) $ 7,695,582 $ (131,266,696 ) Total stockholders’ equity $ 20,156,702 $ (14,205,418 ) $ 5,951,284 Total liabilities and stockholders’ equity $ 20,918,888 $ - $ 20,918,888 As Previously Restatement As June 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 6,430,025 $ 6,430,025 Total current liabilities $ 621,781 $ 6,430,025 $ 7,051,806 Total liabilities $ 855,841 $ 6,430,025 $ 7,285,866 Stockholders’ equity Additional paid-in capital $ 162,207,334 $ (21,901,000 ) $ 140,306,334 Accumulated deficit $ (143,637,519 ) $ 15,470,975 $ (128,166,544 ) Total stockholders’ equity $ 18,585,612 $ (6,430,025 ) $ 12,155,587 Total liabilities and stockholders’ equity $ 19,441,453 $ - $ 19,441,453 As Previously Restatement As September 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 7,220,748 $ 7,220,748 Total current liabilities $ 717,179 $ 7,220,748 $ 7,937,927 Total liabilities $ 915,903 $ 7,220,748 $ 8,136,651 Stockholders’ equity Additional paid-in capital $ 165,281,862 $ (21,901,000 ) $ 143,380,862 Accumulated deficit $ (148,293,344 ) $ 14,680,252 $ (133,613,092 ) Total stockholders’ equity $ 17,004,315 $ (7,220,748 ) $ 9,783,567 Total liabilities and stockholders’ equity $ 17,920,218 $ - $ 17,920,218 As Previously Restatement As March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 7,030,083 $ 7,030,083 Total current liabilities $ 470,391 $ 7,030,083 $ 7,500,474 Total liabilities $ 593,927 $ 7,030,083 $ 7,624,010 Stockholders’ equity Additional paid-in capital $ 171,796,596 $ (21,901,000 ) $ 149,895,596 Accumulated deficit $ (158,325,119 ) $ 14,870,917 $ (143,454,202 ) Total stockholders’ equity $ 13,487,037 $ (7,030,083 ) $ 6,456,954 Total liabilities and stockholders’ equity $ 14,080,964 $ - $ 14,080,964 As Previously Restatement As June 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 9,758,930 $ 9,758,930 Total current liabilities $ 812,853 $ 9,758,930 $ 10,571,783 Total liabilities $ 896,433 $ 9,758,930 $ 10,655,363 Stockholders’ equity Additional paid-in capital $ 173,695,154 $ (21,901,000 ) $ 151,794,154 Accumulated deficit $ (161,305,671 ) $ 12,142,070 $ (149,163,601 ) Total stockholders’ equity $ 12,403,864 $ (9,758,930 ) $ 2,644,934 Total liabilities and stockholders’ equity $ 13,300,297 $ - $ 13,300,297 As Previously Restatement As September 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 2,065,177 $ 2,065,177 Total current liabilities $ 932,619 $ 2,065,177 $ 2,997,796 Total liabilities $ 975,033 $ 2,065,177 $ 3,040,210 Stockholders’ equity Additional paid-in capital $ 177,042,781 $ (21,901,000 ) $ 155,141,781 Accumulated deficit $ (164,231,163 ) $ 19,835,823 $ (144,395,340 ) Total stockholders’ equity $ 12,826,068 $ (2,065,177 ) $ 10,760,891 Total liabilities and stockholders’ equity $ 13,801,101 $ - $ 13,801,101 The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of operations for the periods indicated: As Previously Restatement As For the Three Months Ended March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 3,391,212 $ 3,391,212 Total other (income) expense $ (237,643 ) $ 3,391,212 $ 3,153,569 Net loss $ (4,816,150 ) $ (3,391,212 ) $ (8,207,362 ) Earnings (loss) per share - basic and diluted $ (1.37 ) $ (0.96 ) $ (2.33 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Six Months Ended June 30, 2022 June 30, 2022 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ (7,775,393 ) $ (7,775,393 ) $ - $ (4,384,181 ) $ (4,384,181 ) Total other (income) expense $ 46,613 $ (7,775,393 ) $ (7,728,780 ) $ (191,030 ) $ (4,384,181 ) $ (4,575,211 ) Net (loss) income $ (4,675,241 ) $ 7,775,393 $ 3,100,152 $ (9,491,391 ) $ 4,384,181 $ (5,107,210 ) Earnings (loss) per share - basic: $ (1.28 ) $ 2.14 $ 0.85 $ (2.65 ) $ 1.22 $ (1.43 ) Weighted average common shares oustanding - diluted 3,638,383 5,818,645 9,457,028 3,581,110 - 3,581,110 Earnings (loss) per share - diluted $ (1.28 ) $ 0.82 $ 0.33 $ (2.65 ) $ 1.22 $ (1.43 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Nine Months Ended September 30, 2022 September 30, 2022 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 790,723 $ 790,723 $ - $ (3,593,458 ) $ (3,593,458 ) Total other expense (income) $ 46,125 $ 790,723 $ 836,848 $ (144,905 ) $ (3,593,458 ) $ (3,738,363 ) Net (loss) income $ (4,655,825 ) $ (790,723 ) $ (5,446,548 ) $ (14,147,216 ) $ 3,593,458 $ (10,553,758 ) Earnings (loss) per share - basic and diluted $ (1.28 ) $ (0.22 ) $ (1.50 ) $ (3.93 ) $ 1.00 $ (2.93 ) As Previously Restatement As For the Three Months Ended March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 1,488,350 $ 1,488,350 Total other income $ (94,876 ) $ 1,488,350 $ 1,393,474 Net (loss) income $ (5,684,222 ) $ (1,488,350 ) $ (7,172,572 ) Earnings (loss) per share - basic and diluted $ (1.53 ) $ (0.40 ) $ (1.93 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Six Months Ended June 30, 2023 June 30, 2023 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 2,728,847 $ 2,728,847 $ - $ 4,217,197 $ 4,217,197 Total other income $ (135,999 ) $ 2,728,847 $ 2,592,848 $ (230,875 ) $ 4,217,197 $ 3,986,322 Net (loss) income $ (2,980,552 ) $ (2,728,847 ) $ (5,709,399 ) $ (8,664,774 ) $ (4,217,197 ) $ (12,881,971 ) Earnings (loss) per share - basic and diluted $ (0.77 ) $ (0.70 ) $ (1.47 ) $ (2.28 ) $ (1.11 ) $ (3.39 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Nine Months Ended September 30, 2023 September 30, 2023 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ (7,693,753 ) $ (7,693,753 ) $ - $ (3,476,556 ) $ (3,476,556 ) Total other income $ (178,951 ) $ (7,693,753 ) $ (7,872,704 ) $ (409,826 ) $ (3,476,556 ) $ (3,886,382 ) Net (loss) income $ (2,925,492 ) $ 7,693,753 $ 4,768,261 $ (11,590,266 ) $ 3,476,556 $ (8,113,710 ) Earnings (loss) per share - basic: $ (0.64 ) $ 1.68 $ 1.04 $ (2.85 ) $ 0.85 $ (2.00 ) Weighted average common shares oustanding - diluted 4,570,843 7,753,923 12,324,766 4,061,975 - 4,061,975 Earnings (loss) per share - diluted $ (0.64 ) $ 1.03 $ 0.39 $ (2.85 ) $ 0.85 $ (2.00 ) The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of changes in stockholders’ equity for the periods indicated: Additional Paid-In Accumulated Capital Deficit Total Balance - March 31, 2022 (as previously reported) $ 159,103,184 $ (138,962,278 ) $ 20,156,702 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - (3,391,212 ) (3,391,212 ) Balance - March 31, 2022 (as restated) $ 137,202,184 $ (131,266,696 ) $ 5,951,284 Balance - June 30, 2022 (as previously reported) $ 162,207,334 $ (143,637,519 ) $ 18,585,612 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 4,384,181 4,384,181 Balance - June 30, 2022 (as restated) $ 140,306,334 $ (128,166,544 ) $ 12,155,587 Balance - September 30, 2022 (as previously reported) $ 165,281,862 $ (148,293,344 ) $ 17,004,315 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 3,593,458 3,593,458 Balance - September 30, 2022 (as restated) $ 143,380,862 $ (133,613,092 ) $ 9,783,567 The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of cash flows for the periods indicated: (unaudited) March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (4,816,150 ) $ (3,391,212 ) $ (8,207,362 ) Adjustments to reconcile net loss to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 3,391,212 $ 3,391,212 Net Cash Used In Operating Activities $ (1,594,634 ) $ - $ (1,594,634 ) (unaudited) (unaudited) June 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (9,491,391 ) $ 4,384,181 $ (5,107,210 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (4,384,181 ) $ (4,384,181 ) Net Cash Used In Operating Activities $ (2,845,756 ) $ - $ (2,845,756 ) (unaudited) (unaudited) September 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (14,147,216 ) $ 3,593,458 $ (10,553,758 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (3,593,458 ) $ (3,593,458 ) Net Cash Used In Operating Activities $ (4,297,412 ) $ - $ (4,297,412 ) (unaudited) (unaudited) March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (5,684,222 ) $ (1,488,350 ) $ (7,172,572 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 1,488,350 $ 1,488,350 Net Cash Used In Operating Activities $ (2,348,740 ) $ - $ (2,348,740 ) (unaudited) (unaudited) June 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (8,664,774 ) $ (4,217,197 ) $ (12,881,971 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 4,217,197 $ 4,217,197 Net Cash Used In Operating Activities $ (3,479,065 ) $ - $ (3,479,065 ) (unaudited) (unaudited) September 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (11,590,266 ) $ 3,476,556 $ (8,113,710 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (3,476,556 ) $ (3,476,556 ) Net Cash Used In Operating Activities $ (4,656,785 ) $ - $ (4,656,785 ) |
PROPERTY AND EQUIPMENT (Tables)
PROPERTY AND EQUIPMENT (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Property, Plant and Equipment [Abstract] | |
SCHEDULE OF PROPERTY PLANT AND EQUIPMENT | Property and equipment consists of the following: SCHEDULE OF PROPERTY PLANT AND EQUIPMENT December 31, 2023 2022 Medical equipment $ 352,133 $ 352,133 Furniture and fixtures 123,486 123,486 Computer software and equipment 136,205 117,544 Office equipment 18,779 18,779 Manufacturing equipment 395,232 242,852 Leasehold improvements 342,048 342,048 1,367,883 1,196,842 Less: accumulated depreciation (1,011,828 ) (935,839 ) Property and equipment, net $ 356,055 $ 261,003 |
INTANGIBLE ASSETS (Tables)
INTANGIBLE ASSETS (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
SCHEDULE OF INTANGIBLE ASSETS | Intangible assets consist of the following: SCHEDULE OF INTANGIBLE ASSETS Patents and Trademarks Licenses Accumulated Amortization Total Balance as of January 1, 2022 $ 3,676 $ 1,301,500 $ (715,436 ) $ 589,740 Considertion transferred for license exclusivity - 292,030 - 292,030 Amortization expense - - (78,332 ) (78,332 ) Balance as of December 31, 2022 3,676 1,593,530 (793,768 ) 803,438 Amortization expense - - (89,746 ) (89,746 ) Balance as of December 31, 2023 $ 3,676 $ 1,593,530 $ (883,514 ) $ 713,692 Weighted average remaining amortization period at December 31, 2023 (in years) - 10.9 |
SCHEDULE OF FINITE LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSES | Amortization of intangible assets consists of the following: SCHEDULE OF FINITE LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSES Patents and Trademarks Licenses Accumulated Amortization Balance as of January 1, 2022 $ 3,676 $ 711,760 $ 715,436 Amortization expense - 78,332 78,332 Balance as of December 31, 2022 3,676 790,092 793,768 Amortization expense - 89,746 89,746 Balance as of December 31, 2023 $ 3,676 $ 879,838 $ 883,514 |
SCHEDULE OF FINITE LIVED INTANGIBLE ASSETS FUTURE AMORTIZATION EXPENSES | Amortization expense for the next five years is as follows: SCHEDULE OF FINITE LIVED INTANGIBLE ASSETS FUTURE AMORTIZATION EXPENSES For the Years Ending December 31, Total 2024 $ 89,746 2025 89,746 2026 89,746 2027 89,746 2028 89,746 Total $ 448,730 |
ACCRUED EXPENSES AND OTHER CU_2
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Payables and Accruals [Abstract] | |
SCHEDULE OF ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES | Accrued expenses and other current liabilities consist of: SCHEDULE OF ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES 2023 2022 December 31, 2023 2022 Accrued bonuses $ 638,000 $ 26,250 Accrued general and adminstrative expenses 73,686 103,822 Total accrued expenses and other current liabilities $ 711,686 $ 130,072 |
NOTES PAYABLE (Tables)
NOTES PAYABLE (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Debt Disclosure [Abstract] | |
SCHEDULE OF NOTES PAYABLE ACTIVITY | A summary of the notes payable activity during the years ended December 31, 2023 and 2022 is presented below: SCHEDULE OF NOTES PAYABLE ACTIVITY Outstanding, Janaury 1, 2022 $ 250,000 Issuance - Forgiveness (250,000 ) Outstanding, December 31, 2022 - Issuance - Forgiveness - Outstanding, December 31, 2023 $ - |
STOCKHOLDERS_ EQUITY (Tables)
STOCKHOLDERS’ EQUITY (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Equity [Abstract] | |
SCHEDULE OF WARRANT ACTIVITY | A summary of the warrant activity during the year ended December 31, 2023 is presented below: SCHEDULE OF WARRANT ACTIVITY Weighted Weighted Average Average Remaining Number of Exercise Life Warrants Price In Years Outstanding, January 1, 2023 4,791,082 $ 10.71 Granted - Exercised - Expired (63 ) 10,397 Outstanding, December 31, 2023 4,791,019 $ 10.57 2.9 Exercisable, December 31, 2023 4,791,019 $ 10.57 2.9 |
SCHEDULE OF WARRANTS GRANTED ASSUMPTIONS | In applying the Black-Scholes option pricing model to warrants granted during 2022, the Company used the following assumptions: SCHEDULE OF WARRANTS GRANTED ASSUMPTIONS For the Year Ended December 31, 2022 Risk free interest rate 4.40 % Expected term (years) 5.00 Expected volatility 313.55 % Expected dividends 0.00 % |
SCHEDULE OF STOCK WARRANTS | The following table presents information related to stock warrants at December 31, 2023: SCHEDULE OF STOCK WARRANTS Warrants Outstanding Warrants Exercisable Weighted Outstanding Average Exercisable Exercise Number of Remaining Life Number of Price Warrants In Years Warrants $ 2.92 51,370 3.9 51,370 $ 10.00 4,501,938 2.9 4,501,938 $ 12.00 235,970 2.9 235,970 $ 60.00 250 1.0 250 $ 800.00 869 0.8 869 $ 2,240.00 39 0.5 39 $ 2,800.00 264 0.3 264 $ 3,400.00 264 0.3 264 $ 4,000.00 55 0.1 55 4,791,019 4,791,019 |
SCHEDULE OF STOCK OPTION ACTIVITY | A summary of the option activity during the year ended December 31, 2023 is presented below: SCHEDULE OF STOCK OPTION ACTIVITY Weighted Weighted Average Average Remaining Number of Exercise Life Intrinsic Options Price In Years Value Outstanding, January 1, 2023 864,639 $ 5.08 Granted 629,017 2.91 Exercised - Forfeited (26,764 ) 4.87 Outstanding, December 31, 2023 1,466,892 $ 4.11 7.4 $ - Exercisable, December 31, 2023 1,201,526 $ 4.33 7.1 $ - |
SCHEDULE OF INFORMATION RELATED TO STOCK OPTIONS | The following table presents information related to stock options at December 31, 2023: SCHEDULE OF INFORMATION RELATED TO STOCK OPTIONS Options Outstanding Options Exercisable Weighted Outstanding Average Exercisable Exercise Number of Remaining Life Number of Price Options In Years Options $ 2.91 654,017 7.5 412,604 $ 5.08 812,875 6.9 788,922 1,466,892 1,201,526 |
SCHEDULE OF STOCK OPTION GRANTED ASSUMPTIONS | In applying the Black-Scholes option pricing model to stock options granted, the Company used the following assumptions: SCHEDULE OF STOCK OPTION GRANTED ASSUMPTIONS For the Years Ended December 31, 2023 2022 Risk free interest rate 4.22 % 2.42 % Expected term (years) 3.50 3.50 Expected volatility 175.00 % 285.91 % Expected dividends 0.00 % 0.00 % |
SCHEDULE OF UNVESTED RESTRICTED STOCK UNITS | A summary of the unvested RSUs as of December 31, 2023 is as follows: SCHEDULE OF UNVESTED RESTRICTED STOCK UNITS Number of Shares Non-vested at January 1, 2023 201,870 Granted - Vested (104,043 ) Forfeited - Non-vested at December 31, 2023 97,827 |
SCHEDULE OF STOCK OPTION EXPENSE | The following table presents information related to stock-based compensation expense: SCHEDULE OF STOCK OPTION EXPENSE For the Years Ended Unrecognized at Weighted Average Remaining Amortization December 31, December 31, Period 2023 2022 2023 (Years) General and administrative $ 7,782,967 $ 12,612,862 $ 1,557,071 0.83 Total $ 7,782,967 $ 12,612,862 $ 1,557,071 0.83 |
INCOME TAXES (Tables)
INCOME TAXES (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Income Tax Disclosure [Abstract] | |
SCHEDULE OF NET DEFERRED TAX ASSETS AND LIABILITIES | The Company’s net deferred tax assets, liabilities and valuation allowance as of December 31, 2023 and 2022 are summarized as follows: SCHEDULE OF NET DEFERRED TAX ASSETS AND LIABILITIES 2023 2022 December 31, 2023 2022 Deferred Tax Assets: Net operating loss carryforwards $ 14,311,000 $ 13,200,000 Stock-based compensation 15,788,000 13,810,000 Research and development costs 1,676,000 655,000 Research and development credits 330,000 330,000 Right-of-use assets 25,000 - Other 4,000 - Total Deferred Tax Assets 32,134,000 27,995,000 Deferred Tax Liabilities: Depreciation (122,000 ) (106,000 ) Intangible assets (47,000 ) (113,000 ) Lease liability (39,000 ) - Other (86,000 ) - Total Deferred Tax Liabilities (294,000 ) (219,000 ) Net Deferred Tax Asset 31,840,000 27,776,000 Less: valuation allowance (31,840,000 ) (27,776,000 ) Deferred Tax Asset, Net of Valuation Allowance $ - $ - Change in valuation allowance $ (4,064,000 ) $ (5,822,000 ) |
SCHEDULE OF INCOME TAX PROVISION (BENEFIT) | The income tax provision (benefit) as of December 31, 2023 and 2022 consists of the following: SCHEDULE OF INCOME TAX PROVISION (BENEFIT) 2023 2022 December 31, 2023 2022 (As Restated) (As Restated) Federal: Current $ - $ - Deferred (3,090,000 ) (4,351,000 ) State & Local: Current - - Deferred (974,000 ) (1,471,000 ) Income tax provision (benefit), gross (4,064,000 ) (5,822,000 ) Change in valuation allowance 4,064,000 5,822,000 Income tax provision (benefit) $ - $ - |
SCHEDULE OF STATUTORY FEDERAL INCOME TAX RATE | A reconciliation of the statutory federal income tax benefit to actual tax benefit for the years ended December 31, 2023 and 2022 is as follows: SCHEDULE OF STATUTORY FEDERAL INCOME TAX RATE December 31, 2023 2022 (As Restated) (As Restated) Federal statutory rate 21.0 % 21.0 % State rate, net of federal benefit 1.7 % 7.8 % Permanent differences 7.2 % 7.8 % Tax return to provision adjustment -0.2 % 7.3 % Change in valuation allowance -29.7 % -44.0 % Effective tax rate 0.0 % 0.0 % |
LEASES (Tables)
LEASES (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Leases | |
SCHEDULE OF NET LEASE COST AND OTHER SUPPLEMENTAL LEASE INFORMATION | The following table presents net lease cost and other supplemental lease information: SCHEDULE OF NET LEASE COST AND OTHER SUPPLEMENTAL LEASE INFORMATION 2023 2022 For the Years Ended December 31, 2023 2022 Lease Costs Operating lease cost (cost resulting from lease payments) $ 168,028 $ 163,132 Net lease costs $ 168,028 $ 163,132 Operating lease - operating cash flows (fixed payments) $ 168,028 $ 163,132 Operating lease - operating cash flows (liability reduction) $ 139,328 $ 119,055 Non-current leases - right of use assets $ 151,447 $ 241,760 Current liabilities - operating lease liabilities $ 162,317 $ 139,328 Non-current liabilities - operating lease liabilities $ - $ 162,317 |
SCHEDULE OF FUTURE MINIMUM PAYMENTS UNDER NON-CANCELABLE LEASES FOR OPERATING LEASES | Future minimum payments under non-cancelable leases for operating leases for the remaining terms of the leases following the year ended December 31, 2023: SCHEDULE OF FUTURE MINIMUM PAYMENTS UNDER NON-CANCELABLE LEASES FOR OPERATING LEASES Fiscal Year Operating Leases 2024 $ 173,060 Total future minimum lease payments 173,060 Amount representing interest (10,743 ) Present value of net future minimum lease payments $ 162,317 |
FAIR VALUE MEASUREMENT (Tables)
FAIR VALUE MEASUREMENT (Tables) | 12 Months Ended |
Dec. 31, 2023 | |
Fair Value Disclosures [Abstract] | |
SCHEDULE OF BLACK-SCHOLES OPTION PRICING MODEL (LEVEL 3 INPUTS) USING ASSUMPTIONS | SCHEDULE OF BLACK-SCHOLES OPTION PRICING MODEL (LEVEL 3 INPUTS) USING ASSUMPTIONS 2023 2022 For the Years Ended December 31, 2023 2022 Risk free interest rate 4.04 % 4.12 % Expected term (years) 2.86 3.86 Expected volatility 87 % 94 % Expected dividends 0.00 % 0.00 % |
SCHEDULE OF FAIR VALUE OF LEVEL 3 LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS | The following table sets forth a summary of the changes in the fair value of Level 3 liabilities that are measured at fair value on a recurring basis during the years ended December 31, 2022 and 2023: SCHEDULE OF FAIR VALUE OF LEVEL 3 LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS As Restated Balance, January 1, 2022 $ 10,814,206 Change in fair value of derivative liability (5,272,473 ) Outstanding, December 31, 2022 5,541,733 Change in fair value of derivative liability (3,997,780 ) Outstanding, December 31, 2023 $ 1,543,953 |
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS | Assets and liabilities measured at fair value on a recurring basis are as follows: SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS Fair value measurements at reporting date using: Quoted prices in active markets for identical liabilities (Level 1) Significant other observable inputs (Level 2) Significant unobservable inputs (Level 3) Total Fair Value Assets: Marketable securities as of December 31, 2023 $ 10,181,618 $ - $ - $ 10,181,618 Marketable securities as of December 31, 2022 $ 13,035,636 $ - $ - $ 13,035,636 Marketable securities $ 13,035,636 $ - $ - $ 13,035,636 Liabilities: Derivative liabilities as of December 31, 2023 (As Restated) $ - $ - $ 1,543,953 $ 1,543,953 Derivative liabilities as of December 31, 2022 (As Restated) $ - $ - $ 5,541,733 $ 5,541,733 Derivative liabilities (As Restated) $ - $ - $ 5,541,733 $ 5,541,733 |
ORGANIZATION, LIQUIDITY AND B_2
ORGANIZATION, LIQUIDITY AND BUSINESS OPERATIONS (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||
Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2023 | Dec. 31, 2022 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ||||||||||||
Net Income (Loss) Attributable to Parent | $ (4,768,261) | $ 5,709,399 | $ 7,172,572 | $ 5,446,548 | $ (3,100,152) | $ 8,207,362 | $ 12,881,971 | $ 5,107,210 | $ 8,113,710 | $ 10,553,758 | $ 10,417,704 | $ 13,222,296 |
Net Cash Provided by (Used in) Operating Activities | $ 2,348,740 | $ 1,594,634 | $ 3,479,065 | $ 2,845,756 | $ 4,656,785 | $ 4,297,412 | 6,430,211 | $ 5,913,100 | ||||
Gross proceeds from warrant exercise | $ 8,100,000 |
SCHEDULE OF RESTATEMENT OF CONS
SCHEDULE OF RESTATEMENT OF CONSOLIDATED BALANCE SHEETS (Details) - USD ($) | Dec. 31, 2023 | Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2021 |
Current liabilities | |||||||||
Derivative liabilities | $ 1,543,953 | $ 2,065,177 | $ 9,758,930 | $ 7,030,083 | $ 5,541,733 | $ 7,220,748 | $ 6,430,025 | $ 14,205,418 | |
Total current liabilities | 2,607,345 | 2,997,796 | 10,571,783 | 7,500,474 | 5,982,035 | 7,937,927 | 7,051,806 | 14,699,247 | |
Total liabilities | 2,607,345 | 3,040,210 | 10,655,363 | 7,624,010 | 6,144,352 | 8,136,651 | 7,285,866 | 14,967,604 | |
Stockholders’ equity | |||||||||
Additional paid-in capital | 156,689,256 | 155,141,781 | 151,794,154 | 149,895,596 | 146,556,418 | 143,380,862 | 140,306,334 | 137,202,184 | |
Accumulated deficit | (146,699,334) | (144,395,340) | (149,163,601) | (143,454,202) | (136,281,630) | (133,613,092) | (128,166,544) | (131,266,696) | |
Total stockholders’ equity | 10,004,375 | 10,760,891 | 2,644,934 | 6,456,954 | 10,290,339 | 9,783,567 | 12,155,587 | 5,951,284 | $ 10,782,743 |
Total liabilities and stockholders’ equity | 12,611,720 | 13,801,101 | 13,300,297 | 14,080,964 | 16,434,691 | 17,920,218 | 19,441,453 | 20,918,888 | |
Previously Reported [Member] | |||||||||
Current liabilities | |||||||||
Derivative liabilities | |||||||||
Total current liabilities | 1,063,392 | 932,619 | 812,853 | 470,391 | 440,302 | 717,179 | 621,781 | 493,829 | |
Total liabilities | 1,063,392 | 975,033 | 896,433 | 593,927 | 602,619 | 915,903 | 855,841 | 762,186 | |
Stockholders’ equity | |||||||||
Additional paid-in capital | 178,590,256 | 177,042,781 | 173,695,154 | 171,796,596 | 168,457,418 | 165,281,862 | 162,207,334 | 159,103,184 | |
Accumulated deficit | (167,056,381) | (164,231,163) | (161,305,671) | (158,325,119) | (152,640,897) | (148,293,344) | (143,637,519) | (138,962,278) | |
Total stockholders’ equity | 11,548,328 | 12,826,068 | 12,403,864 | 13,487,037 | 15,832,072 | 17,004,315 | 18,585,612 | 20,156,702 | $ 21,596,949 |
Total liabilities and stockholders’ equity | 12,611,720 | $ 13,801,101 | $ 13,300,297 | $ 14,080,964 | 16,434,691 | $ 17,920,218 | $ 19,441,453 | $ 20,918,888 | |
Revision of Prior Period, Adjustment [Member] | |||||||||
Current liabilities | |||||||||
Derivative liabilities | 1,543,953 | 5,541,733 | |||||||
Total current liabilities | 1,543,953 | 5,541,733 | |||||||
Total liabilities | 1,543,953 | 5,541,733 | |||||||
Stockholders’ equity | |||||||||
Additional paid-in capital | (21,901,000) | (21,901,000) | |||||||
Accumulated deficit | 20,357,047 | 16,359,267 | |||||||
Total stockholders’ equity | (1,543,953) | (5,541,733) | |||||||
Total liabilities and stockholders’ equity |
SCHEDULE OF RESTATEMENT OF CO_2
SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF OPERATIONS (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||
Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2023 | Dec. 31, 2022 | |
Change in fair value of derivative liabilities | $ (3,997,780) | $ (5,272,473) | ||||||||||
Total other income | $ 7,872,704 | $ (2,592,848) | $ (1,393,474) | $ (836,848) | $ 7,728,780 | $ (3,153,569) | $ (3,986,322) | $ 4,575,211 | $ 3,886,382 | $ 3,738,363 | (4,803,070) | (5,751,729) |
Net (loss) income | $ 4,768,261 | $ (5,709,399) | $ (7,172,572) | $ (5,446,548) | $ 3,100,152 | $ (8,207,362) | $ (12,881,971) | $ (5,107,210) | $ (8,113,710) | $ (10,553,758) | $ (10,417,704) | $ (13,222,296) |
Earnings (loss) per share - Basic | $ 1.04 | $ (1.47) | $ (1.93) | $ (1.50) | $ 0.85 | $ (2.33) | $ (3.39) | $ (1.43) | $ (2) | $ (2.93) | $ (2.47) | $ (3.65) |
Earnings (loss) per share - Diluted | $ 0.39 | $ (1.47) | $ (1.93) | $ (1.50) | $ 0.33 | $ (2.33) | $ (3.39) | $ (1.43) | $ (2) | $ (2.93) | $ (2.47) | $ (3.65) |
Previously Reported [Member] | ||||||||||||
Change in fair value of derivative liabilities | ||||||||||||
Total other income | $ 178,951 | $ 135,999 | $ 94,876 | $ (46,125) | $ (46,613) | $ 237,643 | $ 230,875 | $ 191,030 | $ 409,826 | $ 144,905 | (805,290) | (479,256) |
Net (loss) income | $ (2,925,492) | $ (2,980,552) | $ (5,684,222) | $ (4,655,825) | $ (4,675,241) | $ (4,816,150) | $ (8,664,774) | $ (9,491,391) | $ (11,590,266) | $ (14,147,216) | $ (14,415,484) | $ (18,494,769) |
Earnings (loss) per share - Basic | $ (0.64) | $ (0.77) | $ (1.53) | $ (1.28) | $ (1.28) | $ (1.37) | $ (2.28) | $ (2.65) | $ (2.85) | $ (3.93) | $ (3.42) | $ (5.11) |
Earnings (loss) per share - Diluted | $ (0.64) | $ (0.77) | $ (1.53) | $ (1.28) | $ (1.28) | $ (1.37) | $ (2.28) | $ (2.65) | $ (2.85) | $ (3.93) | $ (3.42) | $ (5.11) |
Revision of Prior Period, Adjustment [Member] | ||||||||||||
Change in fair value of derivative liabilities | $ (3,997,780) | $ (5,272,473) | ||||||||||
Total other income | (3,997,780) | (5,272,473) | ||||||||||
Net (loss) income | $ 3,997,780 | $ 5,272,473 | ||||||||||
Earnings (loss) per share - Basic | $ 0.95 | $ 1.46 | ||||||||||
Earnings (loss) per share - Diluted | $ 0.95 | $ 1.46 |
SCHEDULE OF RESTATEMENT OF CO_3
SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENTS OF CHANGE IN STOCKHOLDERS’ EQUITY (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | |||||||||||
Dec. 31, 2023 | Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Mar. 31, 2023 | Mar. 31, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
Balance | $ 10,004,375 | $ 10,760,891 | $ 2,644,934 | $ 6,456,954 | $ 10,290,339 | $ 9,783,567 | $ 12,155,587 | $ 5,951,284 | $ 6,456,954 | $ 5,951,284 | $ 2,644,934 | $ 12,155,587 | $ 10,760,891 | $ 9,783,567 |
Change in fair value of derivative liability | 1,488,350 | 3,391,212 | 4,217,197 | (4,384,181) | (3,476,556) | (3,593,458) | ||||||||
Additional Paid-in Capital [Member] | ||||||||||||||
Balance | 156,689,256 | 155,141,781 | 151,794,154 | 149,895,596 | 146,556,418 | 143,380,862 | 140,306,334 | 137,202,184 | 149,895,596 | 137,202,184 | 151,794,154 | 140,306,334 | 155,141,781 | 143,380,862 |
Retained Earnings [Member] | ||||||||||||||
Balance | (146,699,334) | (144,395,340) | (149,163,601) | (143,454,202) | (136,281,630) | (133,613,092) | (128,166,544) | (131,266,696) | (143,454,202) | (131,266,696) | (149,163,601) | (128,166,544) | (144,395,340) | (133,613,092) |
Previously Reported [Member] | ||||||||||||||
Balance | 11,548,328 | 12,826,068 | 12,403,864 | 13,487,037 | 15,832,072 | 17,004,315 | 18,585,612 | 20,156,702 | 13,487,037 | 20,156,702 | 12,403,864 | 18,585,612 | 12,826,068 | 17,004,315 |
Change in fair value of derivative liability | ||||||||||||||
Previously Reported [Member] | Additional Paid-in Capital [Member] | ||||||||||||||
Balance | 178,590,256 | 177,042,781 | 173,695,154 | 171,796,596 | 168,457,418 | 165,281,862 | 162,207,334 | 159,103,184 | 171,796,596 | 159,103,184 | 173,695,154 | 162,207,334 | 177,042,781 | 165,281,862 |
Previously Reported [Member] | Retained Earnings [Member] | ||||||||||||||
Balance | (167,056,381) | (164,231,163) | (161,305,671) | (158,325,119) | (152,640,897) | (148,293,344) | (143,637,519) | (138,962,278) | $ (158,325,119) | $ (138,962,278) | $ (161,305,671) | $ (143,637,519) | $ (164,231,163) | $ (148,293,344) |
Revision of Prior Period, Adjustment [Member] | ||||||||||||||
Balance | (1,543,953) | (5,541,733) | ||||||||||||
Adjustment due to cumulative error correction | (5,541,733) | (5,541,733) | (5,541,733) | (5,541,733) | (10,814,206) | (10,814,206) | (10,814,206) | (10,814,206) | ||||||
Change in fair value of derivative liability | 3,997,780 | 3,476,556 | (4,217,197) | (1,488,350) | 5,272,473 | 3,593,458 | 4,384,181 | (3,391,212) | ||||||
Revision of Prior Period, Adjustment [Member] | Additional Paid-in Capital [Member] | ||||||||||||||
Adjustment due to cumulative error correction | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | ||||||
Change in fair value of derivative liability | ||||||||||||||
Revision of Prior Period, Adjustment [Member] | Retained Earnings [Member] | ||||||||||||||
Adjustment due to cumulative error correction | 16,359,267 | 16,359,267 | 16,359,267 | 16,359,267 | 11,086,794 | 11,086,794 | 11,086,794 | 11,086,794 | ||||||
Change in fair value of derivative liability | $ 3,997,780 | $ 3,476,556 | $ (4,217,197) | $ (1,488,350) | $ 5,272,473 | $ 3,593,458 | $ 4,384,181 | $ (3,391,212) |
SCHEDULE OF RESTATEMENT OF CO_4
SCHEDULE OF RESTATEMENT OF CONSOLIDATED STATEMENT OF CASH FLOWS (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||
Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2023 | Dec. 31, 2022 | |
Cash Flows From Operating Activities: | ||||||||||||
Net (loss) income | $ 4,768,261 | $ (5,709,399) | $ (7,172,572) | $ (5,446,548) | $ 3,100,152 | $ (8,207,362) | $ (12,881,971) | $ (5,107,210) | $ (8,113,710) | $ (10,553,758) | $ (10,417,704) | $ (13,222,296) |
Adjustments to reconcile net (loss) income to net cash used in operating activities: | ||||||||||||
Change in fair value of derivative liability | (3,997,780) | (5,272,473) | ||||||||||
Net Cash Used In Operating Activities | (2,348,740) | (1,594,634) | (3,479,065) | (2,845,756) | (4,656,785) | (4,297,412) | (6,430,211) | (5,913,100) | ||||
Previously Reported [Member] | ||||||||||||
Cash Flows From Operating Activities: | ||||||||||||
Net (loss) income | $ (2,925,492) | $ (2,980,552) | (5,684,222) | $ (4,655,825) | $ (4,675,241) | (4,816,150) | (8,664,774) | (9,491,391) | (11,590,266) | (14,147,216) | (14,415,484) | (18,494,769) |
Adjustments to reconcile net (loss) income to net cash used in operating activities: | ||||||||||||
Change in fair value of derivative liability | ||||||||||||
Net Cash Used In Operating Activities | $ (2,348,740) | $ (1,594,634) | $ (3,479,065) | $ (2,845,756) | $ (4,656,785) | $ (4,297,412) | (6,430,211) | (5,913,100) | ||||
Revision of Prior Period, Adjustment [Member] | ||||||||||||
Cash Flows From Operating Activities: | ||||||||||||
Net (loss) income | 3,997,780 | 5,272,473 | ||||||||||
Adjustments to reconcile net (loss) income to net cash used in operating activities: | ||||||||||||
Change in fair value of derivative liability | (3,997,780) | (5,272,473) | ||||||||||
Net Cash Used In Operating Activities |
SCHEDULE OF WEIGHTED AVERAGE DI
SCHEDULE OF WEIGHTED AVERAGE DILUTIVE COMMON SHARES (Details) - shares | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 7,753,896 | 7,375,749 |
Share-Based Payment Arrangement, Option [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 1,466,892 | 864,639 |
Warrant [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 4,791,019 | 4,791,082 |
Restricted Stock Units (RSUs) [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 97,827 | 201,870 |
Convertible Preferred Stock [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 1,398,158 | 1,518,158 |
SUMMARY OF SIGNIFICANT ACCOUN_4
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($) | 1 Months Ended | 12 Months Ended | ||
Jul. 13, 2023 | Nov. 30, 2021 | Dec. 31, 2023 | Dec. 31, 2022 | |
Property, Plant and Equipment [Line Items] | ||||
Common stock shares issued | 685,033 | 4,737,908 | 4,737,908 | |
Price per share | $ 3.03 | |||
FDIC insured limit | $ 250,000 | |||
Revenue related to sublicense | 145,800 | $ 119,800 | ||
Cash equivalents | 0 | 0 | ||
Allowance for doubtful accounts | 0 | 0 | ||
Impairment of long-lived assets | 0 | 0 | ||
Dividend and interest income | $ 569,068 | $ 76,004 | ||
Minimum [Member] | ||||
Property, Plant and Equipment [Line Items] | ||||
Property and equipment, estimated useful lives | 3 years | |||
Minimum [Member] | Computer Equipment [Member] | ||||
Property, Plant and Equipment [Line Items] | ||||
Property and equipment, estimated useful lives | 3 years | |||
Maximum [Member] | ||||
Property, Plant and Equipment [Line Items] | ||||
Property and equipment, estimated useful lives | 15 years | |||
Maximum [Member] | Computer Equipment [Member] | ||||
Property, Plant and Equipment [Line Items] | ||||
Property and equipment, estimated useful lives | 5 years | |||
Public Warrants [Member] | ||||
Property, Plant and Equipment [Line Items] | ||||
Common stock shares issued | 2,645,000 | |||
Price per share | $ 10 | |||
Private Warrants [Member] | ||||
Property, Plant and Equipment [Line Items] | ||||
Common stock shares issued | 1,856,938 | |||
Price per share | $ 10 | |||
Public and Private Warrants [Member] | ||||
Property, Plant and Equipment [Line Items] | ||||
Common stock shares issued | 235,970 | |||
Price per share | $ 12.50 |
SCHEDULE OF RESTATEMENT OF COND
SCHEDULE OF RESTATEMENT OF CONDENSED CONSOLIDATED BALANCE SHEETS (Details) - USD ($) | Dec. 31, 2023 | Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Dec. 31, 2021 |
Current liabilities | |||||||||
Derivative liabilities | $ 1,543,953 | $ 2,065,177 | $ 9,758,930 | $ 7,030,083 | $ 5,541,733 | $ 7,220,748 | $ 6,430,025 | $ 14,205,418 | |
Total current liabilities | 2,607,345 | 2,997,796 | 10,571,783 | 7,500,474 | 5,982,035 | 7,937,927 | 7,051,806 | 14,699,247 | |
Total liabilities | 2,607,345 | 3,040,210 | 10,655,363 | 7,624,010 | 6,144,352 | 8,136,651 | 7,285,866 | 14,967,604 | |
Stockholders’ equity | |||||||||
Additional paid-in capital | 156,689,256 | 155,141,781 | 151,794,154 | 149,895,596 | 146,556,418 | 143,380,862 | 140,306,334 | 137,202,184 | |
Accumulated deficit | (146,699,334) | (144,395,340) | (149,163,601) | (143,454,202) | (136,281,630) | (133,613,092) | (128,166,544) | (131,266,696) | |
Total stockholders’ equity | 10,004,375 | 10,760,891 | 2,644,934 | 6,456,954 | 10,290,339 | 9,783,567 | 12,155,587 | 5,951,284 | $ 10,782,743 |
Total liabilities and stockholders’ equity | 12,611,720 | 13,801,101 | 13,300,297 | 14,080,964 | 16,434,691 | 17,920,218 | 19,441,453 | 20,918,888 | |
Previously Reported [Member] | |||||||||
Current liabilities | |||||||||
Derivative liabilities | |||||||||
Total current liabilities | 1,063,392 | 932,619 | 812,853 | 470,391 | 440,302 | 717,179 | 621,781 | 493,829 | |
Total liabilities | 1,063,392 | 975,033 | 896,433 | 593,927 | 602,619 | 915,903 | 855,841 | 762,186 | |
Stockholders’ equity | |||||||||
Additional paid-in capital | 178,590,256 | 177,042,781 | 173,695,154 | 171,796,596 | 168,457,418 | 165,281,862 | 162,207,334 | 159,103,184 | |
Accumulated deficit | (167,056,381) | (164,231,163) | (161,305,671) | (158,325,119) | (152,640,897) | (148,293,344) | (143,637,519) | (138,962,278) | |
Total stockholders’ equity | 11,548,328 | 12,826,068 | 12,403,864 | 13,487,037 | 15,832,072 | 17,004,315 | 18,585,612 | 20,156,702 | $ 21,596,949 |
Total liabilities and stockholders’ equity | $ 12,611,720 | 13,801,101 | 13,300,297 | 14,080,964 | $ 16,434,691 | 17,920,218 | 19,441,453 | 20,918,888 | |
Revision of Prior Period, Error Correction, Adjustment [Member] | |||||||||
Current liabilities | |||||||||
Derivative liabilities | 2,065,177 | 9,758,930 | 7,030,083 | 7,220,748 | 6,430,025 | 14,205,418 | |||
Total current liabilities | 2,065,177 | 9,758,930 | 7,030,083 | 7,220,748 | 6,430,025 | 14,205,418 | |||
Total liabilities | 2,065,177 | 9,758,930 | 7,030,083 | 7,220,748 | 6,430,025 | 14,205,418 | |||
Stockholders’ equity | |||||||||
Additional paid-in capital | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | |||
Accumulated deficit | 19,835,823 | 12,142,070 | 14,870,917 | 14,680,252 | 15,470,975 | 7,695,582 | |||
Total stockholders’ equity | (2,065,177) | (9,758,930) | (7,030,083) | (7,220,748) | (6,430,025) | (14,205,418) | |||
Total liabilities and stockholders’ equity |
SCHEDULE OF RESTATEMENT OF CO_5
SCHEDULE OF RESTATEMENT OF CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||
Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2023 | Dec. 31, 2022 | |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||
Change in fair value of derivative liabilities | $ (7,693,753) | $ 2,728,847 | $ 1,488,350 | $ 790,723 | $ (7,775,393) | $ 3,391,212 | $ 4,217,197 | $ (4,384,181) | $ (3,476,556) | $ (3,593,458) | ||
Total other income | (7,872,704) | 2,592,848 | 1,393,474 | 836,848 | (7,728,780) | 3,153,569 | 3,986,322 | (4,575,211) | (3,886,382) | (3,738,363) | $ 4,803,070 | $ 5,751,729 |
Net (loss) income | $ 4,768,261 | $ (5,709,399) | $ (7,172,572) | $ (5,446,548) | $ 3,100,152 | $ (8,207,362) | $ (12,881,971) | $ (5,107,210) | $ (8,113,710) | $ (10,553,758) | $ (10,417,704) | $ (13,222,296) |
Earnings (loss) per share - basic: | $ 1.04 | $ (1.47) | $ (1.93) | $ (1.50) | $ 0.85 | $ (2.33) | $ (3.39) | $ (1.43) | $ (2) | $ (2.93) | $ (2.47) | $ (3.65) |
Earnings (loss) per share - diluted | $ 0.39 | $ (1.47) | $ (1.93) | $ (1.50) | $ 0.33 | $ (2.33) | $ (3.39) | $ (1.43) | $ (2) | $ (2.93) | $ (2.47) | $ (3.65) |
Weighted average common shares oustanding - diluted | 12,324,766 | 9,457,028 | 3,581,110 | 4,061,975 | 4,218,347 | 3,617,858 | ||||||
Previously Reported [Member] | ||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||
Change in fair value of derivative liabilities | ||||||||||||
Total other income | (178,951) | (135,999) | (94,876) | 46,125 | 46,613 | (237,643) | (230,875) | (191,030) | (409,826) | (144,905) | $ 805,290 | $ 479,256 |
Net (loss) income | $ (2,925,492) | $ (2,980,552) | $ (5,684,222) | $ (4,655,825) | $ (4,675,241) | $ (4,816,150) | $ (8,664,774) | $ (9,491,391) | $ (11,590,266) | $ (14,147,216) | $ (14,415,484) | $ (18,494,769) |
Earnings (loss) per share - basic: | $ (0.64) | $ (0.77) | $ (1.53) | $ (1.28) | $ (1.28) | $ (1.37) | $ (2.28) | $ (2.65) | $ (2.85) | $ (3.93) | $ (3.42) | $ (5.11) |
Earnings (loss) per share - diluted | $ (0.64) | $ (0.77) | $ (1.53) | $ (1.28) | $ (1.28) | $ (1.37) | $ (2.28) | $ (2.65) | $ (2.85) | $ (3.93) | $ (3.42) | $ (5.11) |
Weighted average common shares oustanding - diluted | 4,570,843 | 3,638,383 | 3,581,110 | 4,061,975 | ||||||||
Revision of Prior Period, Error Correction, Adjustment [Member] | ||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||
Change in fair value of derivative liabilities | $ (7,693,753) | $ 2,728,847 | $ 1,488,350 | $ 790,723 | $ (7,775,393) | $ 3,391,212 | $ 4,217,197 | $ (4,384,181) | $ (3,476,556) | $ (3,593,458) | ||
Total other income | (7,693,753) | 2,728,847 | 1,488,350 | 790,723 | (7,775,393) | 3,391,212 | 4,217,197 | (4,384,181) | (3,476,556) | (3,593,458) | ||
Net (loss) income | $ 7,693,753 | $ (2,728,847) | $ (1,488,350) | $ (790,723) | $ 7,775,393 | $ (3,391,212) | $ (4,217,197) | $ 4,384,181 | $ 3,476,556 | $ 3,593,458 | ||
Earnings (loss) per share - basic: | $ 1.68 | $ (0.70) | $ (0.40) | $ (0.22) | $ 2.14 | $ (0.96) | $ (1.11) | $ 1.22 | $ 0.85 | $ 1 | ||
Earnings (loss) per share - diluted | $ 1.03 | $ (0.70) | $ (0.40) | $ (0.22) | $ 0.82 | $ (0.96) | $ (1.11) | $ 1.22 | $ 0.85 | $ 1 | ||
Weighted average common shares oustanding - diluted | 7,753,923 | 5,818,645 |
SCHEDULE OF RESTATEMENT OF CO_6
SCHEDULE OF RESTATEMENT OF CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | |||||||||||
Dec. 31, 2023 | Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Dec. 31, 2022 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Mar. 31, 2023 | Mar. 31, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Balance | $ 10,004,375 | $ 10,760,891 | $ 2,644,934 | $ 6,456,954 | $ 10,290,339 | $ 9,783,567 | $ 12,155,587 | $ 5,951,284 | $ 6,456,954 | $ 5,951,284 | $ 2,644,934 | $ 12,155,587 | $ 10,760,891 | $ 9,783,567 |
Change in fair value of derivative liability | 1,488,350 | 3,391,212 | 4,217,197 | (4,384,181) | (3,476,556) | (3,593,458) | ||||||||
Additional Paid-in Capital [Member] | ||||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Balance | 156,689,256 | 155,141,781 | 151,794,154 | 149,895,596 | 146,556,418 | 143,380,862 | 140,306,334 | 137,202,184 | 149,895,596 | 137,202,184 | 151,794,154 | 140,306,334 | 155,141,781 | 143,380,862 |
Retained Earnings [Member] | ||||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Balance | (146,699,334) | (144,395,340) | (149,163,601) | (143,454,202) | (136,281,630) | (133,613,092) | (128,166,544) | (131,266,696) | (143,454,202) | (131,266,696) | (149,163,601) | (128,166,544) | (144,395,340) | (133,613,092) |
Previously Reported [Member] | ||||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Balance | 11,548,328 | 12,826,068 | 12,403,864 | 13,487,037 | 15,832,072 | 17,004,315 | 18,585,612 | 20,156,702 | 13,487,037 | 20,156,702 | 12,403,864 | 18,585,612 | 12,826,068 | 17,004,315 |
Change in fair value of derivative liability | ||||||||||||||
Previously Reported [Member] | Additional Paid-in Capital [Member] | ||||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Balance | 178,590,256 | 177,042,781 | 173,695,154 | 171,796,596 | 168,457,418 | 165,281,862 | 162,207,334 | 159,103,184 | 171,796,596 | 159,103,184 | 173,695,154 | 162,207,334 | 177,042,781 | 165,281,862 |
Previously Reported [Member] | Retained Earnings [Member] | ||||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Balance | (167,056,381) | (164,231,163) | (161,305,671) | (158,325,119) | (152,640,897) | (148,293,344) | (143,637,519) | (138,962,278) | $ (158,325,119) | $ (138,962,278) | $ (161,305,671) | $ (143,637,519) | $ (164,231,163) | $ (148,293,344) |
Revision of Prior Period, Adjustment [Member] | ||||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Balance | (1,543,953) | (5,541,733) | ||||||||||||
Adjustment due to cumulative error correction | (5,541,733) | (5,541,733) | (5,541,733) | (5,541,733) | (10,814,206) | (10,814,206) | (10,814,206) | (10,814,206) | ||||||
Change in fair value of derivative liability | 3,997,780 | 3,476,556 | (4,217,197) | (1,488,350) | 5,272,473 | 3,593,458 | 4,384,181 | (3,391,212) | ||||||
Revision of Prior Period, Adjustment [Member] | Additional Paid-in Capital [Member] | ||||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Adjustment due to cumulative error correction | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | (21,901,000) | ||||||
Change in fair value of derivative liability | ||||||||||||||
Revision of Prior Period, Adjustment [Member] | Retained Earnings [Member] | ||||||||||||||
New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||||||||||||||
Adjustment due to cumulative error correction | 16,359,267 | 16,359,267 | 16,359,267 | 16,359,267 | 11,086,794 | 11,086,794 | 11,086,794 | 11,086,794 | ||||||
Change in fair value of derivative liability | $ 3,997,780 | $ 3,476,556 | $ (4,217,197) | $ (1,488,350) | $ 5,272,473 | $ 3,593,458 | $ 4,384,181 | $ (3,391,212) |
SCHEDULE OF RESTATEMENT OF CO_7
SCHEDULE OF RESTATEMENT OF CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||
Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Sep. 30, 2022 | Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2023 | Jun. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2023 | Dec. 31, 2022 | |
Cash Flows From Operating Activities: | ||||||||||||
Net (loss) income | $ 4,768,261 | $ (5,709,399) | $ (7,172,572) | $ (5,446,548) | $ 3,100,152 | $ (8,207,362) | $ (12,881,971) | $ (5,107,210) | $ (8,113,710) | $ (10,553,758) | $ (10,417,704) | $ (13,222,296) |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||||||
Change in fair value of derivative liability | 1,488,350 | 3,391,212 | 4,217,197 | (4,384,181) | (3,476,556) | (3,593,458) | ||||||
Net Cash Used In Operating Activities | (2,348,740) | (1,594,634) | (3,479,065) | (2,845,756) | (4,656,785) | (4,297,412) | (6,430,211) | (5,913,100) | ||||
Previously Reported [Member] | ||||||||||||
Cash Flows From Operating Activities: | ||||||||||||
Net (loss) income | (2,925,492) | (2,980,552) | (5,684,222) | (4,655,825) | (4,675,241) | (4,816,150) | (8,664,774) | (9,491,391) | (11,590,266) | (14,147,216) | (14,415,484) | (18,494,769) |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||||||
Change in fair value of derivative liability | ||||||||||||
Net Cash Used In Operating Activities | (2,348,740) | (1,594,634) | (3,479,065) | (2,845,756) | (4,656,785) | (4,297,412) | $ (6,430,211) | $ (5,913,100) | ||||
Revision of Prior Period, Error Correction, Adjustment [Member] | ||||||||||||
Cash Flows From Operating Activities: | ||||||||||||
Net (loss) income | $ 7,693,753 | $ (2,728,847) | (1,488,350) | $ (790,723) | $ 7,775,393 | (3,391,212) | (4,217,197) | 4,384,181 | 3,476,556 | 3,593,458 | ||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||||||
Change in fair value of derivative liability | 1,488,350 | 3,391,212 | 4,217,197 | (4,384,181) | (3,476,556) | (3,593,458) | ||||||
Net Cash Used In Operating Activities |
SCHEDULE OF PROPERTY PLANT AND
SCHEDULE OF PROPERTY PLANT AND EQUIPMENT (Details) - USD ($) | Dec. 31, 2023 | Dec. 31, 2022 |
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 1,367,883 | $ 1,196,842 |
Less: accumulated depreciation | (1,011,828) | (935,839) |
Property and equipment, net | 356,055 | 261,003 |
Medical Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 352,133 | 352,133 |
Furniture and Fixtures [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 123,486 | 123,486 |
Computer Software and Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 136,205 | 117,544 |
Office Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 18,779 | 18,779 |
Manufacturing Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | 395,232 | 242,852 |
Leasehold Improvements [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, gross | $ 342,048 | $ 342,048 |
PROPERTY AND EQUIPMENT (Details
PROPERTY AND EQUIPMENT (Details Narrative) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Property, Plant and Equipment [Abstract] | ||
Depreciation expense | $ 75,989 | $ 42,212 |
SCHEDULE OF INTANGIBLE ASSETS (
SCHEDULE OF INTANGIBLE ASSETS (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Finite-Lived Intangible Assets [Line Items] | ||
Finite lived intangible assets, net, balance | $ 803,438 | $ 589,740 |
Consideration transferred for license exclusivity | 292,030 | |
Finite lived intangible assets, Amortization expense | (89,746) | (78,332) |
Finite lived intangible assets, net, balance | 713,692 | 803,438 |
Patents and Trademarks [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite lived intangible assets, gross, balance | 3,676 | 3,676 |
Finite lived intangible assets, gross, balance | $ 3,676 | 3,676 |
Finite lived intangible assets, weighted average amortization period | ||
License [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite lived intangible assets, gross, balance | $ 1,593,530 | 1,301,500 |
Finite lived intangible assets, Accumulated amortization, balance | (790,092) | (711,760) |
Consideration transferred for license exclusivity | 292,030 | |
Finite lived intangible assets, Amortization expense | (89,746) | (78,332) |
Finite lived intangible assets, gross, balance | 1,593,530 | 1,593,530 |
Finite lived intangible assets, Accumulated amortization, balance | $ (879,838) | (790,092) |
Finite lived intangible assets, weighted average amortization period | 10 years 10 months 24 days | |
Accumulated Amortization [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite lived intangible assets, Accumulated amortization, balance | $ (793,768) | (715,436) |
Finite lived intangible assets, Amortization expense | (89,746) | (78,332) |
Finite lived intangible assets, Accumulated amortization, balance | $ (883,514) | $ (793,768) |
SCHEDULE OF FINITE LIVED INTANG
SCHEDULE OF FINITE LIVED INTANGIBLE ASSETS AMORTIZATION EXPENSES (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Finite-Lived Intangible Assets [Line Items] | ||
Amortization expense | $ 89,746 | $ 78,332 |
Patents and Trademark [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Beginning Balance | 3,676 | 3,676 |
Amortization expense | ||
Ending Balance | 3,676 | 3,676 |
License [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Beginning Balance | 790,092 | 711,760 |
Amortization expense | 89,746 | 78,332 |
Ending Balance | 879,838 | 790,092 |
Accumulated Amortization [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Beginning Balance | 793,768 | 715,436 |
Amortization expense | 89,746 | 78,332 |
Ending Balance | $ 883,514 | $ 793,768 |
SCHEDULE OF FINITE LIVED INTA_2
SCHEDULE OF FINITE LIVED INTANGIBLE ASSETS FUTURE AMORTIZATION EXPENSES (Details) | Dec. 31, 2023 USD ($) |
Goodwill and Intangible Assets Disclosure [Abstract] | |
2024 | $ 89,746 |
2025 | 89,746 |
2026 | 89,746 |
2027 | 89,746 |
2028 | 89,746 |
Total | $ 448,730 |
INTANGIBLE ASSETS (Details Narr
INTANGIBLE ASSETS (Details Narrative) - USD ($) | 1 Months Ended | 12 Months Ended | |
Nov. 30, 2022 | Dec. 31, 2023 | Dec. 31, 2022 | |
Payment to acquire intangible assets | $ 175,000 | $ 175,000 | |
Warrants issued | 4,791,019 | ||
Warrant [Member] | |||
Warrants issued | 51,370 | ||
Fair value of warrants | $ 117,030 |
SCHEDULE OF ACCRUED EXPENSES AN
SCHEDULE OF ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES (Details) - USD ($) | Dec. 31, 2023 | Dec. 31, 2022 |
Payables and Accruals [Abstract] | ||
Accrued bonuses | $ 638,000 | $ 26,250 |
Accrued general and adminstrative expenses | 73,686 | 103,822 |
Total accrued expenses and other current liabilities | $ 711,686 | $ 130,072 |
SCHEDULE OF NOTES PAYABLE ACTIV
SCHEDULE OF NOTES PAYABLE ACTIVITY (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Debt Disclosure [Abstract] | ||
Loans payable outstanding beginning | $ 250,000 | |
Issuances | ||
Forgiveness | (250,000) | |
Loans payable outstanding ending |
SCHEDULE OF WARRANT ACTIVITY (D
SCHEDULE OF WARRANT ACTIVITY (Details) - Warrant [Member] | 12 Months Ended |
Dec. 31, 2023 $ / shares shares | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |
Number of Warrants, Outstanding Beginning | 4,791,082 |
Weighted Average Exercise Price, Outstanding beginning balance | $ / shares | $ 10.71 |
Number of Warrants, Granted | |
Number of Warrants, Exercised | |
Number of Warrants, Expired | (63) |
Weighted Average Exercise Price, Expired | $ / shares | $ 10,397 |
Number of Warrants, Outstanding Ending | 4,791,019 |
Weighted Average Exercise Price, Outstanding ending balance | $ / shares | $ 10.57 |
Weighted Average Remaining Life In Years, Outstanding | 2 years 10 months 24 days |
Number of Warrants, Exercisable Ending | 4,791,019 |
Weighted Average Exercise Price, Exercisable | $ / shares | $ 10.57 |
Weighted Average Remaining Life In Years, Exercisable | 2 years 10 months 24 days |
SCHEDULE OF WARRANTS GRANTED AS
SCHEDULE OF WARRANTS GRANTED ASSUMPTIONS (Details) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Risk free interest rate | 4.04% | 4.12% |
Expected term (years) | 2 years 10 months 9 days | 3 years 10 months 9 days |
Expected volatility | 87% | 94% |
Expected dividends | 0% | 0% |
Warrant [Member] | ||
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | ||
Risk free interest rate | 4.40% | |
Expected term (years) | 5 years | |
Expected volatility | 313.55% | |
Expected dividends | 0% |
SCHEDULE OF STOCK WARRANTS (Det
SCHEDULE OF STOCK WARRANTS (Details) | Dec. 31, 2023 $ / shares shares |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, number of warrants | 4,791,019 |
Warrants exercisable, exercisable number of warrants | 4,791,019 |
Exercise Price One [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 2.92 |
Warrants outstanding, number of warrants | 51,370 |
Warrants exercisable, weighted average remaining life in years | 3 years 10 months 24 days |
Warrants exercisable, exercisable number of warrants | 51,370 |
Exercise Price Two [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 10 |
Warrants outstanding, number of warrants | 4,501,938 |
Warrants exercisable, weighted average remaining life in years | 2 years 10 months 24 days |
Warrants exercisable, exercisable number of warrants | 4,501,938 |
Exercise Price Three [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 12 |
Warrants outstanding, number of warrants | 235,970 |
Warrants exercisable, weighted average remaining life in years | 2 years 10 months 24 days |
Warrants exercisable, exercisable number of warrants | 235,970 |
Exercise Price Four [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 60 |
Warrants outstanding, number of warrants | 250 |
Warrants exercisable, weighted average remaining life in years | 1 year |
Warrants exercisable, exercisable number of warrants | 250 |
Exercise Price Five [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 800 |
Warrants outstanding, number of warrants | 869 |
Warrants exercisable, weighted average remaining life in years | 9 months 18 days |
Warrants exercisable, exercisable number of warrants | 869 |
Exercise Price Six [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 2,240 |
Warrants outstanding, number of warrants | 39 |
Warrants exercisable, weighted average remaining life in years | 6 months |
Warrants exercisable, exercisable number of warrants | 39 |
Exercise Price Seven [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 2,800 |
Warrants outstanding, number of warrants | 264 |
Warrants exercisable, weighted average remaining life in years | 3 months 18 days |
Warrants exercisable, exercisable number of warrants | 264 |
Exercise Price Eight [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 3,400 |
Warrants outstanding, number of warrants | 264 |
Warrants exercisable, weighted average remaining life in years | 3 months 18 days |
Warrants exercisable, exercisable number of warrants | 264 |
Exercise Price Nine [Member] | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | |
Warrants outstanding, exercise price | $ / shares | $ 4,000 |
Warrants outstanding, number of warrants | 55 |
Warrants exercisable, weighted average remaining life in years | 1 month 6 days |
Warrants exercisable, exercisable number of warrants | 55 |
SCHEDULE OF STOCK OPTION ACTIVI
SCHEDULE OF STOCK OPTION ACTIVITY (Details) | 12 Months Ended |
Dec. 31, 2023 USD ($) $ / shares shares | |
Equity [Abstract] | |
Number of Options, Outstanding beginning | 864,639 |
Weighted Average Exercise Price, Outstanding Beginning | $ / shares | $ 5.08 |
Number of Options, Granted | 629,017 |
Weighted Average Exercise Price, Granted | $ / shares | $ 2.91 |
Number of Options, Exercised | |
Number of Options, Forfeited | (26,764) |
Weighted Average Exercise Price, Forfeited | $ / shares | $ 4.87 |
Number of Options, Outstanding ending | 1,466,892 |
Weighted Average Exercise Price, Outstanding Ending | $ / shares | $ 4.11 |
Weighted Average Remaining Life in Years Outstanding Ending | 7 years 4 months 24 days |
Intrinsic Value, Outstanding Ending | $ | |
Number of Options, Exercisable Ending | 1,201,526 |
Weighted Average Exercise Price Exercisable Ending | $ / shares | $ 4.33 |
Weighted Average Remaining Life in Years Exercisable Ending | 7 years 1 month 6 days |
Intrinsic Value, Outstanding Ending | $ |
SCHEDULE OF INFORMATION RELATED
SCHEDULE OF INFORMATION RELATED TO STOCK OPTIONS (Details) - $ / shares | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Options Outstanding, Outstanding Number of Options | 1,466,892 | 864,639 |
Options Exercisable, Exercisable Number of Options | 1,201,526 | |
Range One [Member] | ||
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Options Outstanding, Exercise Price | $ 2.91 | |
Options Outstanding, Outstanding Number of Options | 654,017 | |
Options Exercisable Weighted Average Remaining Life In Years | 7 years 6 months | |
Options Exercisable, Exercisable Number of Options | 412,604 | |
Range Two [Member] | ||
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
Options Outstanding, Exercise Price | $ 5.08 | |
Options Outstanding, Outstanding Number of Options | 812,875 | |
Options Exercisable Weighted Average Remaining Life In Years | 6 years 10 months 24 days | |
Options Exercisable, Exercisable Number of Options | 788,922 |
SCHEDULE OF STOCK OPTION GRANTE
SCHEDULE OF STOCK OPTION GRANTED ASSUMPTIONS (Details) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Offsetting Assets [Line Items] | ||
Risk free interest rate | 4.04% | 4.12% |
Expected term (years) | 2 years 10 months 9 days | 3 years 10 months 9 days |
Expected volatility | 87% | 94% |
Expected dividends | 0% | 0% |
Equity Option [Member] | ||
Offsetting Assets [Line Items] | ||
Risk free interest rate | 4.22% | 2.42% |
Expected term (years) | 3 years 6 months | 3 years 6 months |
Expected volatility | 175% | 285.91% |
Expected dividends | 0% | 0% |
SCHEDULE OF UNVESTED RESTRICTED
SCHEDULE OF UNVESTED RESTRICTED STOCK UNITS (Details) - Restricted Stock Units (RSUs) [Member] | 12 Months Ended |
Dec. 31, 2023 shares | |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |
Number of shares outstanding beginning | 201,870 |
Number of shares forfeited | |
Number of shares vested | (104,043) |
Number of shares outstanding ending | 97,827 |
SCHEDULE OF STOCK OPTION EXPENS
SCHEDULE OF STOCK OPTION EXPENSE (Details) - Share-Based Payment Arrangement, Option [Member] - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Stock-based compensation expense | $ 7,782,967 | $ 12,612,862 |
Unrecognized expense | $ 1,557,071 | |
Weighted average remaining amortization period (years) | 9 months 29 days | |
General and Administrative Expense [Member] | ||
Stock-based compensation expense | $ 7,782,967 | $ 12,612,862 |
Unrecognized expense | $ 1,557,071 | |
Weighted average remaining amortization period (years) | 9 months 29 days |
STOCKHOLDERS_ EQUITY (Details N
STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($) | 1 Months Ended | 12 Months Ended | ||||||||
Jul. 13, 2023 | Apr. 04, 2023 | Oct. 25, 2022 | Sep. 08, 2022 | Apr. 30, 2023 | Dec. 31, 2023 | Dec. 31, 2022 | Dec. 10, 2021 | Nov. 08, 2021 | Mar. 18, 2021 | |
Class of Stock [Line Items] | ||||||||||
Preferred stock, par value | $ 0.01 | $ 0.01 | ||||||||
Common stock shares authorized | 75,000,000 | 75,000,000 | ||||||||
Vested common stock, shares | 1,442 | 15,898 | ||||||||
Aggregate common stock services rendered | $ 7,500 | $ 135,888 | ||||||||
Net proceeds offering price | $ 1,853,990 | 494,783 | ||||||||
Proceeds from Issuance of Common Stock | 1,853,990 | |||||||||
Common stock remaining capacity | $ 2,348,773 | |||||||||
Sale of aggregate shares | 685,033 | 4,737,908 | 4,737,908 | |||||||
Offering price | $ 3.03 | |||||||||
Weighted average grant date fair value of stock options granted | $ 3 | $ 4.88 | ||||||||
Common Stock [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Sold shares of common stock | 817,860 | |||||||||
Common stock remaining capacity | $ 81 | |||||||||
Common Stock [Member] | Demand Sales Agreement [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Net proceeds offering price | $ 6,109,000 | |||||||||
Warrant [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Weighted average estimated fair value of warrants granted | $ 2.28 | |||||||||
2021 Stock Incentive Plan [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Number of shares of common stock authorized | 1,175,000 | |||||||||
2021 Stock Incentive Plan [Member] | Minimum [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Common stock shares authorized | 2,500,000 | 1,175,000 | ||||||||
2021 Stock Incentive Plan [Member] | Maximum [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Common stock shares authorized | 3,850,000 | 2,500,000 | ||||||||
ATM Program [Member] | Common Stock [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Sold shares of common stock | 132,827 | |||||||||
Weighted average price | $ 4.68 | |||||||||
Proceeds from Issuance of Common Stock | $ 494,782 | |||||||||
Common stock remaining capacity | $ 5,487,000 | |||||||||
Series A Preferred Stock [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Preferred stock, shares issued | 1,543,158 | |||||||||
Preferred stock, par value | $ 0.01 | |||||||||
Preferred stock, liquidation preference | $ 0.001 | |||||||||
Preferred stock voting rights | 4.99 | |||||||||
Series B Preferred Stock [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Preferred stock, shares issued | 1,543,158 | |||||||||
Preferred stock voting rights | 9.99 | |||||||||
Preferred stock voting percentage | 9.99% | |||||||||
Preferred stock conversion term | Each share of Series B shall be convertible, at any time and from time to time, at the option of the Series B holder, into one share of Common Stock; | |||||||||
Series B Preferred Stock [Member] | Beneficial Ownership [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Preferred stock voting percentage | 9.99% | |||||||||
Ownership percentage | 9.50% | |||||||||
Common Class B [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Debt conversion, converted instrument, shares issued | 25,000 | |||||||||
Number of shares converted | 1,518,158 | |||||||||
Common Class B [Member] | Auctus Fund LLC [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Debt conversion, converted instrument, shares issued | 25,000 | |||||||||
Series B Convertible Preferred Stock [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Preferred stock, shares issued | 1,398,158 | 1,518,158 | ||||||||
Preferred stock, shares outstanding | 1,398,158 | 1,518,158 | ||||||||
Series B Convertible Preferred Stock [Member] | Auctus Fund LLC [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Number of shares converted | 120,000 | |||||||||
Common Stock [Member] | Auctus Fund LLC [Member] | ||||||||||
Class of Stock [Line Items] | ||||||||||
Number of shares issued in conversion | 120,000 |
SCHEDULE OF NET DEFERRED TAX AS
SCHEDULE OF NET DEFERRED TAX ASSETS AND LIABILITIES (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Deferred Tax Assets: | ||
Net operating loss carryforwards | $ 14,311,000 | $ 13,200,000 |
Stock-based compensation | 15,788,000 | 13,810,000 |
Research and development costs | 1,676,000 | 655,000 |
Research and development credits | 330,000 | 330,000 |
Right-of-use assets | 25,000 | |
Other | 4,000 | |
Total Deferred Tax Assets | 32,134,000 | 27,995,000 |
Deferred Tax Liabilities: | ||
Depreciation | (122,000) | (106,000) |
Intangible assets | (47,000) | (113,000) |
Lease liability | (39,000) | |
Other | (86,000) | |
Total Deferred Tax Liabilities | (294,000) | (219,000) |
Net Deferred Tax Asset | 31,840,000 | 27,776,000 |
Less: valuation allowance | (31,840,000) | (27,776,000) |
Deferred Tax Asset, Net of Valuation Allowance | ||
Change in valuation allowance | $ (4,064,000) | $ (5,822,000) |
SCHEDULE OF INCOME TAX PROVISIO
SCHEDULE OF INCOME TAX PROVISION (BENEFIT) (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Federal: | ||
Current | ||
Deferred | (3,090,000) | (4,351,000) |
State & Local: | ||
Current | ||
Deferred | (974,000) | (1,471,000) |
Income tax provision (benefit), gross | (4,064,000) | (5,822,000) |
Change in valuation allowance | (4,064,000) | (5,822,000) |
Income tax provision (benefit) |
SCHEDULE OF STATUTORY FEDERAL I
SCHEDULE OF STATUTORY FEDERAL INCOME TAX RATE (Details) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Income Tax Disclosure [Abstract] | ||
Federal statutory rate | 21% | 21% |
State rate, net of federal benefit | 1.70% | 7.80% |
Permanent differences | 7.20% | 7.80% |
Tax return to provision adjustment | (0.20%) | 7.30% |
Change in valuation allowance | (29.70%) | (44.00%) |
Effective tax rate | 0% | 0% |
INCOME TAXES (Details Narrative
INCOME TAXES (Details Narrative) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Operating Loss Carryforwards [Line Items] | ||
Prior year income taxes, percentage | 100% | |
Operating loss carry-forwards not subject to expiration | $ 55,700,000 | |
Deferred tax assets, operating loss carryforwards | 14,311,000 | $ 13,200,000 |
Expire from 2030 to 2038 [Member] | ||
Operating Loss Carryforwards [Line Items] | ||
Operating loss carry-forwards subject to expiration | 7,800,000 | |
Section 382 [Member] | ||
Operating Loss Carryforwards [Line Items] | ||
Federal net operating loss carry-forwards | $ 28,200,000 | 28,200,000 |
Income tax examination, description | In accordance with Section 382 of the Internal Revenue Code, the usage of the Company’s net operating loss carryforwards are subject to annual limitations due to several greater than 50% ownership changes. | |
Deferred tax assets, operating loss carryforwards | $ 9,600,000 | 9,600,000 |
Domestic Tax Authority [Member] | ||
Operating Loss Carryforwards [Line Items] | ||
Federal net operating loss carry-forwards | $ 63,500,000 | |
State and Local Jurisdiction [Member] | ||
Operating Loss Carryforwards [Line Items] | ||
Federal net operating loss carry-forwards | $ 13,600,000 |
SCHEDULE OF NET LEASE COST AND
SCHEDULE OF NET LEASE COST AND OTHER SUPPLEMENTAL LEASE INFORMATION (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Leases | ||
Operating lease cost (cost resulting from lease payments) | $ 168,028 | $ 163,132 |
Net lease costs | 168,028 | 163,132 |
Operating lease - operating cash flows (fixed payments) | 168,028 | 163,132 |
Operating lease - operating cash flows (liability reduction) | 139,328 | 119,055 |
Non-current leases - right of use assets | 151,447 | 241,760 |
Current liabilities - operating lease liabilities | 162,317 | 139,328 |
Non-current liabilities - operating lease liabilities | $ 162,317 |
SCHEDULE OF FUTURE MINIMUM PAYM
SCHEDULE OF FUTURE MINIMUM PAYMENTS UNDER NON-CANCELABLE LEASES FOR OPERATING LEASES (Details) | Dec. 31, 2023 USD ($) |
Leases | |
2024 | $ 173,060 |
Total future minimum lease payments | 173,060 |
Amount representing interest | (10,743) |
Present value of net future minimum lease payments | $ 162,317 |
LEASES (Details Narrative)
LEASES (Details Narrative) | 1 Months Ended | 12 Months Ended |
Jun. 30, 2019 USD ($) | Dec. 31, 2023 USD ($) ft² | |
Weighted average incremental borrowing rate | 12% | |
Melville Lease [Member] | ||
Area of land | ft² | 6,800 | |
Lease extension description | the Company exercised its option to extend the Melville Lease and entered into a lease amendment with the lessor whereby the five-year extension term commenced on January 1, 2020 with annual base rent ranging between $153,748 and $173,060. | |
Melville Lease [Member] | Minimum [Member] | ||
Rent expense | $ 153,748 | $ 132,600 |
Melville Lease [Member] | Maximum [Member] | ||
Rent expense | $ 173,060 | $ 149,260 |
SCHEDULE OF BLACK-SCHOLES OPTIO
SCHEDULE OF BLACK-SCHOLES OPTION PRICING MODEL (LEVEL 3 INPUTS) USING ASSUMPTIONS (Details) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Fair Value Disclosures [Abstract] | ||
Risk free interest rate | 4.04% | 4.12% |
Expected term (years) | 2 years 10 months 9 days | 3 years 10 months 9 days |
Expected volatility | 87% | 94% |
Expected dividends | 0% | 0% |
SCHEDULE OF FAIR VALUE OF LEVEL
SCHEDULE OF FAIR VALUE OF LEVEL 3 LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2023 | Dec. 31, 2022 | |
Fair Value Disclosures [Abstract] | ||
Outstanding, December 31, 2022 | $ 5,541,733 | $ 10,814,206 |
Change in fair value of derivative liability | (3,997,780) | (5,272,473) |
Outstanding, December 31, 2023 | $ 1,543,953 | $ 5,541,733 |
SCHEDULE OF ASSETS AND LIABILIT
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS (Details) - USD ($) | Dec. 31, 2023 | Dec. 31, 2022 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable securities | $ 10,181,618 | $ 13,035,636 |
Derivative liabilities (As Restated) | 1,543,953 | 5,541,733 |
Fair Value, Inputs, Level 1 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable securities | 10,181,618 | 13,035,636 |
Derivative liabilities (As Restated) | ||
Fair Value, Inputs, Level 2 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable securities | ||
Derivative liabilities (As Restated) | ||
Fair Value, Inputs, Level 3 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable securities | ||
Derivative liabilities (As Restated) | $ 1,543,953 | $ 5,541,733 |
FAIR VALUE MEASUREMENT (Details
FAIR VALUE MEASUREMENT (Details Narrative) - shares | 12 Months Ended | ||
Jul. 13, 2023 | Dec. 31, 2023 | Dec. 31, 2022 | |
Fair Value Disclosures [Abstract] | |||
Common stock shares | 685,033 | 4,737,908 | 4,737,908 |
SUBSEQUENT EVENTS (Details Narr
SUBSEQUENT EVENTS (Details Narrative) - USD ($) | 12 Months Ended | |||||
Feb. 06, 2024 | Feb. 05, 2024 | Jan. 01, 2024 | Dec. 31, 2023 | Dec. 31, 2022 | Nov. 30, 2022 | |
Subsequent Event [Line Items] | ||||||
Warrants exercisable | 4,791,019 | |||||
Warrants outstanding | 4,791,019 | |||||
Cash fee for services | $ 7,500 | $ 135,888 | ||||
Common Stock [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Purchase of common shares | 817,860 | |||||
Warrant [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Warrants outstanding | 51,370 | |||||
Subsequent Event [Member] | Common Stock [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Warrants exercisable | 3,351,580 | |||||
Exercise price | $ 2.33 | |||||
Warrants exercisable | $ 8,100,000 | |||||
Grant options shares | 1,934,716 | |||||
Exercise price | $ 1.45 | |||||
Grant options shares | $ 2,140,000 | |||||
Options to purchase shares | 513,663 | |||||
Purchase of common shares | 1,421,053 | |||||
Purchase of common shares | 50% | |||||
Subsequent Event [Member] | Common Stock [Member] | Roth Capital Partners LLC [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Cash fee for services | $ 528,000 | |||||
Subsequent Event [Member] | Common Stock [Member] | Private Placement [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Warrants exercisable | 2,513,686 | |||||
Exercise price | $ 2.43 | |||||
Warrants for cash and the payment | $ 0.125 | |||||
Subsequent Event [Member] | Warrant [Member] | ||||||
Subsequent Event [Line Items] | ||||||
Warrants exercisable | 2,000,000 | |||||
Warrants outstanding | 1,351,580 |