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 | |
|