Stockholders Equity and StockBased Compensation (Details Narrative) - USD ($)
|
|
|
|
1 Months Ended |
3 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
|
Apr. 08, 2021 |
Mar. 09, 2020 |
Aug. 02, 2016 |
Aug. 31, 2021 |
Oct. 21, 2019 |
Jan. 30, 2018 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Dec. 31, 2020 |
Jun. 30, 2021 |
Jun. 28, 2021 |
Mar. 25, 2021 |
Oct. 28, 2020 |
Accumulated dividend (unpaid) |
|
|
|
|
|
|
$ 50,000
|
$ 46,000
|
$ 147,000
|
$ 137,000
|
|
|
|
|
|
Conversion of Stock, Shares Converted into common stock |
1,846
|
|
|
2,382
|
|
|
|
|
|
|
6,327
|
|
|
|
|
Increased in common stock shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
13,500,000
|
|
|
Increased in number of shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
650,000
|
|
|
Convertible restricted stock |
|
|
|
|
|
|
235,850
|
|
235,850
|
|
243,800
|
|
|
|
|
Common stock, shares, outstanding |
|
|
|
|
|
|
7,208,739
|
|
7,208,739
|
|
6,567,110
|
|
|
|
|
Aggregate intrinsic value |
|
|
|
|
|
|
$ 88,000
|
|
$ 88,000
|
|
$ 33,000
|
|
|
|
|
Total of common stock, outstanding shares |
|
|
|
|
|
|
|
|
8,425,060
|
|
|
|
|
|
|
Additional common shares |
|
|
|
|
|
|
0
|
0
|
0
|
0
|
49,862
|
|
|
|
|
Rate of dividend payable in kind |
|
|
7.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, conversion basis |
|
|
|
|
|
|
|
|
The Series B Preferred Shares outstanding as of September 30, 2021 and December 31, 2020 was 2,666,667 shares with an aggregate liquidation preference of approximately $5.2 million and $4.9 million, including the accumulated dividends at September 30, 2021 and December 31, 2020, respectively.
|
|
|
|
|
|
|
Class of Warrant or Right, Outstanding |
|
|
|
|
|
|
45,577
|
|
45,577
|
|
70,361
|
|
|
|
|
Preferred stock, conversion description |
|
|
|
|
|
|
|
|
the Company’s common stock for a thirty-trading day period is greater than $65.88 prior to August 2, 2019 or greater than $98.82 at any time
|
|
|
|
|
|
|
Stock options outstanding |
|
|
|
|
|
|
568,995
|
|
568,995
|
|
515,847
|
|
|
|
|
Weighted-average period |
|
|
|
|
|
|
|
|
1 year 8 months 26 days
|
|
|
|
|
|
|
Preferred stock convertible amount |
|
|
|
|
|
|
|
|
$ 39,885
|
$ 38,071
|
|
|
|
|
|
Issuance of stock option |
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
7,208,739
|
|
7,208,739
|
|
6,567,110
|
|
|
|
|
Common stock, shares authorized |
|
|
|
|
|
|
13,500,000
|
|
13,500,000
|
|
13,500,000
|
|
|
|
|
Fair value per share |
|
|
|
|
|
|
$ 12.59
|
|
$ 12.59
|
|
$ 14.51
|
$ 12.66
|
|
|
|
Restricted Stock Units (RSUs) [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value per share |
|
|
|
|
|
|
$ 2.69
|
|
$ 2.69
|
|
$ 2.69
|
|
|
|
|
Net unrecognized compensation cost |
|
|
|
|
|
|
$ 439,000
|
|
$ 439,000
|
|
|
|
|
|
|
Compensation expected to be expensed |
|
|
|
|
|
|
$ 212,000
|
|
212,000
|
|
|
|
|
|
|
Available-for-sale Securities [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agreement to sale of company's securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 75,000,000
|
|
Aggregate offering price |
|
|
|
|
|
|
|
|
$ 9,000,000
|
|
|
|
|
|
|
Directors, Officers and Employees [Member] | Short-Term Non-Qualified Options [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual lives |
|
|
|
|
|
|
|
|
10 years
|
|
|
|
|
|
|
Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price per shares |
|
|
|
|
|
|
$ 2.08
|
|
$ 2.08
|
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
3.82
|
|
$ 3.82
|
|
|
|
|
|
|
Contractual lives |
|
|
|
|
|
|
|
|
3 years 6 months
|
|
|
|
|
|
|
Term of options |
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price per shares |
|
|
|
|
|
|
2.80
|
|
$ 2.80
|
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
75.60
|
|
$ 75.60
|
|
|
|
|
|
|
Contractual lives |
|
|
|
|
|
|
|
|
8 years 2 months 12 days
|
|
|
|
|
|
|
Term of options |
|
|
|
|
|
|
|
|
10 years
|
|
|
|
|
|
|
Maximum [Member] | Employees, Consultants and Directors [Member] | Short-Term Non-Qualified Options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
75.60
|
|
$ 75.60
|
|
|
|
|
|
|
Contractual lives |
|
|
|
|
|
|
|
|
9 years 10 months 24 days
|
|
|
|
|
|
|
Maximum [Member] | Directors, Officers and Employees [Member] | Short-Term Non-Qualified Options [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Term of options |
|
|
|
|
|
|
|
|
10 years
|
|
|
|
|
|
|
Consultants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of stock option |
|
|
|
|
|
|
|
|
58,164
|
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
3.82
|
|
$ 3.82
|
|
|
|
|
|
|
Total fair value of stock options |
|
|
|
|
|
|
|
|
$ 150,000
|
|
|
|
|
|
|
Common stock shares issued |
|
|
|
|
|
|
|
|
7,382
|
|
|
|
|
|
|
Exercise price lower range limit |
|
|
|
|
|
|
|
|
$ 2.08
|
|
|
|
|
|
|
Exercise price upper range limit |
|
|
|
|
|
|
|
|
$ 4.75
|
|
|
|
|
|
|
Non-qualified stock options granted |
|
|
|
|
|
|
|
|
206,087
|
|
|
|
|
|
|
Consultants [Member] | Maximum [Member] | Short-Term Non-Qualified Options [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
$ 1.50
|
75.60
|
|
$ 75.60
|
|
|
|
|
|
|
Maturity date |
|
|
|
|
|
January 30, 2021
|
|
|
|
|
|
|
|
|
|
Chief Executie Officer [Member] | Minimum [Member] | Short-Term Non-Qualified Options [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
$ 3.82
|
|
$ 3.82
|
|
|
|
|
|
|
Contractual lives |
|
|
|
|
|
|
|
|
3 years 6 months
|
|
|
|
|
|
|
Chief Executive Officer [Member] | Maximum [Member] | Short-Term Non-Qualified Options [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual lives |
|
|
|
|
|
|
|
|
9 years 10 months 24 days
|
|
|
|
|
|
|
Non-qualified stock options granted |
|
|
|
|
|
|
|
|
362,908
|
|
|
|
|
|
|
Non-qualified stock options outstanding |
|
|
|
|
|
|
|
|
127,299
|
|
|
|
|
|
|
Four Director [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RSUs granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,200
|
Vested Stock Options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate intrinsic value |
|
|
|
|
|
|
$ 88,000
|
|
$ 88,000
|
|
$ 33,000
|
|
|
|
|
Omnibus Incentive Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2.69
|
RSUs granted, value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 656,000
|
RSUs granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
243,800
|
Weighted average recognition period |
|
|
|
|
|
|
|
|
2 years 25 days
|
|
|
|
|
|
|
Non-vested stock options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate intrinsic value |
|
|
|
|
|
|
88,000
|
|
$ 88,000
|
|
$ 33,000
|
|
|
|
|
Net unrecognized compensation cost |
|
|
|
|
|
|
$ 48,000
|
|
$ 48,000
|
|
|
|
|
|
|
New Atm Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in number of shares |
|
|
|
|
|
|
600,000
|
600,000
|
600,000.0
|
1,100,000
|
|
|
|
|
|
Proceeds from issuance of shares |
|
|
|
|
|
|
$ 3,400,000.0
|
$ 2,500,000
|
$ 3,400,000
|
$ 5,100,000
|
|
|
|
|
|
2020 Equity Incentive Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
350,000
|
|
|
Common stock, shares authorized |
|
350,000
|
|
|
|
|
|
|
|
|
|
|
8,333,333
|
|
|
Increase in number of shares |
|
650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Series B Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of Stock, Shares Converted into common stock |
|
|
|
|
222,222
|
|
|
|
222,222
|
|
222,222
|
|
|
|
|
Rate of dividend payable in kind |
|
|
|
|
|
7.00%
|
|
|
|
|
|
|
|
|
|
Preferred stock convertible amount |
|
|
$ 600,000
|
|
|
|
|
|
$ 6,200,000.0
|
|
|
|
|
|
|
Price per shares |
|
|
|
|
|
$ 1.50
|
|
|
|
|
$ 28.08
|
|
|
|
|
Preferred Stock, Shares Outstanding |
|
|
|
|
|
|
2,666,667
|
|
2,666,667
|
|
2,666,667
|
|
|
|
|
Aggregate liquidation preference |
|
|
|
|
|
|
|
|
$ 2,600,000.0
|
|
|
|
|
|
|
Allocated amount |
|
|
|
|
|
|
|
|
$ 3,700,000
|
|
|
|
|
|
|
Preferred stock, shares issued |
|
|
|
|
|
2,666,667
|
2,666,667
|
|
2,666,667
|
|
2,666,667
|
|
|
|
|
Common stock equivalents shares |
|
|
|
|
|
|
|
|
|
|
7,748,505
|
|
|
|
|
Additional common shares |
|
|
|
|
|
|
64,398
|
|
64,398
|
|
20,980
|
|
|
|
|
Accrued dividend |
|
|
|
|
|
|
|
|
|
|
$ 897,518
|
|
|
|
|
Series A Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares issued |
|
|
|
|
|
|
663,767
|
|
663,767
|
|
|
|
|
|
|
Additional common shares |
|
|
|
|
|
|
23,965
|
|
23,965
|
|
20,980
|
|
|
|
|
Accrete dividend |
|
|
$ 2.7451
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional deemed dividend |
|
|
$ 0.5699
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock shares reserved for future issuance, Value |
|
|
|
|
|
|
55,314
|
|
55,314
|
|
58,323
|
|
|
|
|
Convertible preferred stock, shares converted |
|
|
|
|
|
|
|
|
|
|
699,878
|
|
|
|
|
Accrued dividend |
|
|
|
|
|
|
|
|
|
|
$ 691,120
|
|
|
|
|
Series A Preferred Stock [Member] | Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of Stock, Shares Converted into common stock |
16,026
|
|
85,000
|
20,085
|
|
|
|
|
|
|
57,892
|
|
|
|
|
Common stock, shares, outstanding |
|
|
255,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate of dividend payable in kind |
|
|
7.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock convertible amount |
|
|
$ 3,400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value per share |
|
|
$ 39.78
|
|
|
|
|
|
|
|
|
|
|
|
|
Price per shares |
|
|
$ 2.75
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares issued |
|
|
1,020,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock shares reserved for future issuance, Value |
|
|
$ 2,800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of beneficial conversion feature |
|
|
$ 2,800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares reserved for future issuance |
|
|
1,020,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Average market price of common stock |
|
|
$ 39.78
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, liquidation preference per share |
|
|
2.7451
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
32.94
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A, Preferred Stock | PIK [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated dividend |
|
|
|
|
|
|
$ 1,200,000
|
|
$ 1,200,000
|
|
$ 900,000
|
|
|
|
|
Series B Preferred Stock [Member] | General International Holdings, Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate of dividend payable in kind |
|
|
|
|
|
7.00%
|
|
|
|
|
|
|
|
|
|
Class of Warrant or Right, Outstanding |
|
|
|
|
|
55,555
|
|
|
|
|
|
|
|
|
|
Price per shares |
|
|
|
|
|
$ 1.50
|
|
|
|
|
$ 28.08
|
|
|
|
|
Preferred stock, shares issued |
|
|
|
|
|
2,666,667
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
|
|
|
$ 18
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of warrants |
|
|
|
|
|
$ 4,000,000.0
|
|
|
|
|
|
|
|
|
|
Liquidation preference per share |
|
|
|
|
|
$ 1.50
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Securities Purchase Agreement [Member] | Preferred Stock Equity Offerings [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value per share |
|
|
3.315
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price |
|
|
2.7451
|
|
|
|
|
|
|
|
|
|
|
|
|
Reverse stock split |
|
|
|
|
|
|
|
|
one-for-twelve reverse stock split on October 21, 2019
|
|
|
|
|
|
|
Accrete dividend |
|
|
$ 2.7451
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B, Preferred Stock | PIK [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, Shares Outstanding |
|
|
|
|
|
|
663,767
|
|
663,767
|
|
699,878
|
|
|
|
|
Aggregate liquidation preference |
|
|
|
|
|
|
|
|
$ 2,600,000
|
|
$ 2,600,000
|
|
|
|
|
Accumulated dividend |
|
|
|
|
|
|
$ 800,000
|
|
800,000
|
|
$ 700,000
|
|
|
|
|
Total deemed dividends |
|
|
|
|
|
|
$ 10,000
|
$ 10,000
|
$ 29,000
|
$ 28,000
|
|
|
|
|
|
Series B Preferred Shares [Member] | Convertible Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, Shares Outstanding |
|
|
|
|
|
|
2,666,667
|
|
2,666,667
|
|
2,666,667
|
|
|
|
|
Allocated amount |
|
|
|
|
|
|
|
|
$ 370,000
|
|
|
|
|
|
|
Remaining value of warrant |
|
|
|
|
|
|
|
|
$ 300,000
|
|
|
|
|
|
|