General form of registration statement for all companies including face-amount certificate companies

STOCK WARRANTS STOCK OPTIONS AND RESTRICTED STOCK UNITS (Tables)

v3.23.1
STOCK WARRANTS STOCK OPTIONS AND RESTRICTED STOCK UNITS (Tables)
12 Months Ended
Dec. 31, 2022
STOCK WARRANTS STOCK OPTIONS AND RESTRICTED STOCK UNITS  
Schedule of fair value of warrant and stock options granted

 

 

December 31, 2022

 

 

December 31, 2021

 

Exercise Price

 

$

 1.35-$6.00

 

 

$

  9.00-$6.00

 

Dividend Yield

 

 

0 %

 

 

0 %

Volatility

 

110%-160

%

 

120%-158

%

Risk-free Interest Rate

 

2.45%-4.62

%

 

0.14%–0.98

%

Life of Warrants

 

 1-7 Years

 

 

 2-5 Years

 

Schedule of warrant And Option outstanding Stock

 

 

Warrants

Outstanding

Number of

Shares

 

 

Exercise Price Per

Share

 

 

 Weighted Average Remaining Contractual Life(1)

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate Intrinsic

Value

 

Balance at December 31, 2021

 

 

836,464

 

 

$

  1.50 -9.00

 

 

3.04 Years

 

$ 6.78

 

 

$ 1,784,838

 

Warrants Granted

 

 

13,375,461

 

 

$

  1.35 – 5.3125

 

 

 4.38 Years

 

$ 1.94

 

 

$

-

 

Warrants Exercised

 

 

(3,775,942 )

 

$

  0.001 – 2.125

 

 

 

 

$ 0.88

 

 

 

 

 

Warrants Expired

 

 

(48,106 )

 

$ 3.118

 

 

 

 

$ 3.118

 

 

 

 

 

Balance at December 31, 2022

 

 

10,387,877

 

 

$

 1.35 – 9.00

 

 

5.11 Years

 

$ 1.56

 

 

$

-

 

Weighted Average Remaining Contractual Life calculations

 

 

Warrants

Outstanding

Number of

Shares

 

 

Exercise Price Per

Share

 

 

Weighted Average Remaining Contractual Life

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate Intrinsic

 Value

 

Balance at December 31, 2020

 

 

194,772

 

 

$

  1.50 – 6.00

 

 

3.80 Years

 

$ 2.8239

 

 

$ 1,173,737

 

Warrants Granted

 

 

740,671

 

 

$

 9.00-6.00

 

 

3.15 Years

 

$ 7.3500

 

 

$ 1,152,852

 

Warrants Exercised

 

 

(58,979 )

 

$ 1.50

 

 

 

 

$ 1.5000

 

 

 

 

 

Warrants Expired/Forfeited

 

 

(40,000 )

 

$ 6.00

 

 

 

 

$ 6.0000

 

 

 

 

 

Balance at December 31, 2021

 

 

836,464

 

 

$

  1.50 – 9.00

 

 

3.04 Years

 

$ 6.7800

 

 

$ 1,784,838

 

Schedule of options pricing model

 

 

December 31, 2022

 

 

December 31, 2021

 

Exercise Price

 

$

1.54-9.075

 

 

$

8.316-10.725

 

Dividend Yield

 

 

0%

 

 

0%

Volatility

 

89%-192%

 

 

138%-198%

 

Risk-free Interest Rate

 

0.78%-4.01%

 

 

0.10%-0.79%

 

Expected Life

 

1-3 years

 

 

2.7-6.2 years

 

Schedule of outstanding stock options

 

 

Options

Outstanding

Number of

Shares

 

 

 Exercise Price Per

 Share

 

 

Weighted Average Remaining Contractual Life

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate Intrinsic

 Value

 

Balance at December 31, 2020

 

 

802,409

 

 

$

 0.79 - 9.90

 

 

 7.86 Years

 

$ 1.01

 

 

$ 6,292,844

 

Options Granted

 

 

386,667

 

 

$

 8.31 - 10.74

 

 

 3.87 Years

 

$ 9.69

 

 

$ -

 

Options Exercised

 

 

(24,369 )

 

$ 0.79

 

 

 

 

$ 0.79

 

 

 

 

 

Options Cancelled

 

 

(79,085 )

 

$

 0.79 - 9.87

 

 

 

 

$ 8.70

 

 

 

 

 

Options Expired/Forfeited

 

 

(32,266 )

 

$

 0.79 - 9.87

 

 

 

 

$ 8.29

 

 

 

 

 

Balance at December 31, 2021

 

 

1,053,356

 

 

$

 0.79 - 10.74

 

 

 6.21 Years

 

$ 3.40

 

 

$ 5,804,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at December 31, 2021

 

 

635,610

 

 

$

 0.79 - 10.74

 

 

 6.7 Years

 

$ 1.59

 

 

$ 4,655,089

 

 

 

Options

Outstanding

Number of

Shares

 

 

 Exercise Price Per

 Share

 

 

Weighted Average Remaining Contractual Life

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate Intrinsic

Value

 

Balance at December 31, 2021

 

 

1,053,356

 

 

$

0.79 - 10.74

 

 

 6.21 Years

 

$

3.40

 

 

$

5,804,517

 

Options Granted

 

 

120,000

 

 

$

1.54 - 9.08

 

 

3.42 Years

 

$

5.79

 

 

$

-

 

Options Exercised

 

 

(48,106

)

 

$

0.79

 

 

 

 

$

0.79

 

 

 

 

 

Options Cancelled

 

 

-

 

 

 

 

 

 

 

 

 

 

Options Expired/Forfeited

 

 

(21,667

)

 

$

4.94 - 10.73

 

 

 

 

$

9.33

 

 

 

 

 

Balance at December 31, 2022

 

 

1,103,583

 

 

$

0.79 - 9.30

 

 

5.33 Years

 

$

1.71

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at December 31, 2022

 

 

930,573

 

 

$

0.79 - 9.30

 

 

 5.83 Years

 

$

1.60

 

 

$

-

 

Schedule of RSU activity under the Plan

 

 

RSUs

 

 

Weighted Average

Grant Date Fair Value Per Share

 

 

Weighted Average

Vesting Period

 

Unvested at December 31, 2020

 

 

71,667

 

 

$

8.75

 

 

 

1.70 Years

 

Granted

 

 

78,585

 

 

$

8.52

 

 

1.35 Years

 

Vested

 

 

(16,667)

 

 

$

8.97

 

 

 

 

Unvested at December 31, 2021

 

 

133,585

 

 

$

8.58

 

1.00 Years

 

Granted

 

 

421,667

 

 

$

2.64

 

 

0.76 Years

 

Vested

 

 

(175,252

)

 

$

8.17

 

 

 

 

 

Unvested at December 31, 2022

 

 

380,000

 

 

$

2.17

 

 

0.74 Years