Quarterly report pursuant to Section 13 or 15(d)

STOCK WARRANTS, STOCK OPTIONS AND RESTRICTED STOCK UNITS (Tables)

v3.22.2.2
STOCK WARRANTS, STOCK OPTIONS AND RESTRICTED STOCK UNITS (Tables)
9 Months Ended
Sep. 30, 2022
STOCK WARRANTS, STOCK OPTIONS AND RESTRICTED STOCK UNITS (Tables)  
Schedule of fair value of warrant and stock options granted

 

 

September 30,

2022

 

 

September 30,

2021

 

Exercise Price 

 

$1.35 – 6.00

 

 

$6.00 – 9.00

 

Dividend Yield 

 

0%

 

0%

Volatility 

 

110 – 160%

 

 

120 – 158%

 

Risk-free Interest Rate 

 

2.45 – 3.88%

 

 

0.14 – 0.98%

 

Life of Warrants

 

3 – 7 Years

 

 

2 – 5 Years

 

 

 

September 30,

 2022

 

 

September 30,

2021

 

Exercise Price 

 

$

8.25 – 9.08

 

 

$

7.50 – 10.74

 

Dividend Yield 

 

 

0

%

 

 

0

%

Volatility 

 

191% - 192%

%

 

44% - 185

%

Risk-free Interest Rate 

 

 0.78% - 1.52

%

 

 0.16% – 1.69

%

Life of Options

 

 2 – 3 Years

 

 

 1.3 – 7 Years

 

Schedule of warrant And Option outstanding Stock

 

 

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

 

 

194,773

 

 

$

1.50 – 6.00

 

 

3.80 Years

 

$ 2.82

 

 

$ 1,173,737

 

Warrants Granted

 

 

740,671

 

 

$

6.00 – 9.00

 

 

3.40 Years

 

$ 7.35

 

 

$ 108,506

 

Warrants Exercised

 

 

(58,980 )

 

$ 1.50

 

 

 

 

$ 1.50

 

 

 

 

 

Warrants Expired  

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2021

 

 

876,464

 

 

$

 1.50 – 9.00

 

 

3.30 Years

 

$ 6.75

 

 

$ 665,424

 

 

 

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

 

 

13,315,461

 

 

$

1.35 – 5.31

 

 

5.80 Years

 

$

1.94

 

 

$

9,896,694

 

Warrants Exercised

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants Expired/Forfeited  

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2022

 

 

14,151,925

 

 

$

1.35 – 9.00

 

 

5.66 Years

 

$

1.62

 

 

$

14,934,593

 

 

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

 

 

857,409

 

 

$

0.79 – 9.90

 

 

7.45 Years

 

 

$

1.50

 

 

$

6,302,277

 

Options Granted

 

 

203,509

 

 

7.50 – 10.73

 

 

2.58 Years

 

 

 

9.53

 

 

 

(414,147

Options Exercised

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options Cancelled

 

 

(70,196

)

 

 

0.79 – 9.87

 

 

 

 

 

 

8.91

 

 

 

 

 

Options Expired/Forfeited  

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2021

 

 

990,722

 

 

$

0.79 – 10.73

 

 

6.15 Years

 

 

$

2.63

 

 

$

4,829,417

 

 

 

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

 

 

$

3.39

 

 

$

5,804,517

 

Options Granted

 

 

70,000

 

 

$

8.25 – 9.08

 

 

1.58 Years

 

 

$

8.29

 

 

$

-

 

Options Exercised

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options Cancelled

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options Expired/Forfeited  

 

 

(21,667

)

 

$

4.94 – 10.73

 

 

 

 

 

$

9.33

 

 

 

 

 

Balance at September 30, 2022

 

 

1,101,689

 

 

$

0.79 – 10.30

 

 

5.28 Years

 

 

$

3.59

 

 

$

559,146

 

 

 

Options

Outstanding

Number of

Shares

 

 

Exercise Price Per

Share

 

 

Weighted Average Remaining Contractual Life

 

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate Intrinsic Value

 

Exercisable at December 31, 2021

 

 

635,609

 

 

$

0.79 - 10.74

 

 

6.70 Years

 

 

$ 1.59

 

 

$ 4,655,089

 

Exercisable at September 30, 2022

 

 

844,977

 

 

$

0.79 – 10.30

 

 

6.06 Years

 

 

$ 2.02

 

 

$ 599,156

 

Restricted Stock Units

 

 

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

 

 

61,918

 

 

 

8.51

 

 

1.36 Years

 

Vested

 

 

-

 

 

 

 

 

 

 

 

Unvested at September 30, 2021

 

 

133,585

 

 

$ 8.63

 

 

1.08 Years

 

 

 

RSUs

 

 

Weighted Average

Grant Date Fair Value Per Share

 

 

Weighted Average

Vesting Period

 

Unvested at December 31, 2021

 

 

133,585

 

 

$ 8.56

 

 

1.66 Years

 

Granted

 

 

41,667

 

 

 

6.92

 

 

0.96 Years

 

Vested

 

 

(16,667 )

 

 

7.50

 

 

 

 

Unvested at September 30, 2022

 

 

158,585

 

 

$ 8.24

 

 

0.25 Years