XML 28 R16.htm IDEA: XBRL DOCUMENT v3.23.1
Stock-Based Compensation
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Stock-Based Compensation

10. Stock-Based Compensation

 

A summary of the Company’s outstanding stock option activity for the years ended December 31, 2022 and 2021 is as follows:

 

       December 31, 2022     
      

Weighted-

Average
Exercise

  

Weighted-

Average

Remaining

Contractual Life

   Intrinsic 
   Options   Price   (Years)   Value 
As of December 31, 2021   8,339   $391.00    8.7    87,553 
Granted   3,570    44.60    10.0    - 
Exercised   -    -    -    - 
Forfeited   -    -    -    - 
Expired   -    -    -    - 
As of December 31, 2022   11,909   $234.02    6.9   $- 
Exercisable at December 31, 2022   11,301   $239.73    6.9   $- 
Vested and expected to vest at December 31, 2022   10,026   $256.90    6.9   $- 

 

       December 31, 2021     
      

Weighted-

Average
Exercise

  

Weighted-

Average

Remaining

Contractual Life

   Intrinsic 
   Options   Price   (Years)   Value 
As of December 31, 2020   4,654   $553    9.3    511,518 
Granted   3,685    193    10.0    - 
Exercised   -    -    -    - 
Forfeited   -    -    -    - 
Expired   -    -    -    - 
As of December 31, 2021   8,339   $391    8.7   $87,553 
Exercisable at December 31, 2021   2,682   $1,004    8.3   $46,449 
Vested and expected to vest at December 31, 2021   8,303   $391    8.7   $86,703 

 

The Company estimates the fair value of each stock option on the grant date using the Black-Scholes-Merton valuation model, which requires several estimates including an estimate of the fair value of the underlying common stock on grant date. The expected volatility was based on an average of the historical volatility of the Company. The expected term was contractual life of option. The risk-free interest rate was based on the U.S. Treasury yield curve in effect at the time of grant for the expected term of the option. The following weighted average assumptions were used in the calculation to estimate the fair value of options granted to employees and non-employees during the year ended December 31, 2022. During the year ended December 31, 2022, the Company granted stock options with an estimated fair value of approximately $0.2 million.

 

   Year Ended 
   December 31, 2022 
Weighted-average risk-free interest rate   1.70%
Weighted-average expected life (in years)   5.5 
Expected dividend yield   -%
Weighted-average expected volatility   131%

 

Of the 3,570 options granted during 2022, 600 were to non-executive members of the board of directors. Of the 11,909 options outstanding as of December 31, 2022, 3,550 were awarded to non-executive members of the board of directors.

 

Unrecognized stock-based compensation as of December 31, 2022, is as follows (in thousands):

 

       Weighted Average 
  

Unrecognized

Stock-Based

   Remaining
of Recognition
 
   Compensation   (in years) 
Stock options  $    347    1.4 
Stock grants   26    1.5