XML 43 R32.htm IDEA: XBRL DOCUMENT v3.21.2
Stockholder's Equity (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2021
Dec. 31, 2020
Equity [Abstract]    
Schedule of warrant activity
   Number of
Shares
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Life
 
Outstanding at December 31, 2020   1,823,267   $4.20    3.4 Years 
Exercised/cancelled   (411,926)   3.00    - 
Outstanding at June 30, 2021   1,411,341   $4.41    3.7 Years 

 

   Number of
Shares
   Weighted Average
Exercise Price
   Weighted Average
Remaining Life
 
Outstanding on January 1, 2019   1,540,049   $3.30   2.9 Years 
Granted   41,725   $2.70   5.0 Years 
Exercised/Cancelled   
-
   $
-
  
-
 
Outstanding at December 31, 2019   1,581,774   $3.30   1.9 Years 
Granted   1,227,389   $4.50   5.0 Years 
Exercised/Cancelled   (985,930)  $1.80   - 
Outstanding at December 31, 2020   1,823,234   $4.20   3.4 Years 

 

Schedule of outstanding stock options
       Weighted
Average
   Weighted
Average
   Aggregate 
   Number of   Exercise   Contractual   Intrinsic 
   Shares   Price   Term (Yrs.)   Value 
Outstanding as of December 31, 2020   5,645,802   $4.50    7.5   $8,283,639 
Granted   3,938,246    7.54    10.0    
-
 
Exercised/cancelled   (416,405)   1.50    
-
    
-
 
Outstanding as of June 30, 2021   9,167,643    5.92    7.8   $55,257,928 
Exercisable as of June 30, 2021   4,111,087   $5.77    6.1   $27,405,283 

 

 
Schedule of stock option
Exercise Price   Outstanding   Weighted Average
Contractual Life (Yrs).
   Exercisable 
$0.0030    116,667    5.1    116,667 
$1.5000    756,667    6.0    698,334 
$1.8000    34,735    9.0    34,735 
$2.1000    1,666,667    6.7    866,667 
$2.7000    387,667    9.3    
-
 
$3.0000    906,667    6.1    906,667 
$3.5700    31,111    8.3    20,556 
$3.9000    8,333    7.2    8,333 
$4.5000    93,333    5.2    93,333 
$6.6000    69,444    7.4    69,444 
$7.2000    1,657,463    9.4    107,463 
$7.5000    83,333    7.2    83,333 
$7.8000    2,255,557    9.9    5,556 
$8.7000    33,333    6.7    33,333 
$12.0000    33,333    5.5    33,333 
$13.5000    1,033,333    5.2    1,033,333 
      9,167,643    7.2    4,111,087 

 

Exercise Price   Outstanding   Weighted Average Life (Yrs.)   Exercisable 
$0.003    116,667    5.5    116,667 
$1.50    1,123,334    6.4    1,031,667 
$1.80    34,802    9.4    34,802 
$2.10    1,666,667    9.7    333,333 
$2.70    387,667    0.8    - 
$3.00    906,667    6.5    906,667 
$3.60    33,333    8.8    11,945 
$3.90    8,333    7.6    8,333 
$4.50    93,333    5.6    93,333 
$6.60    86,111    7.8    69,444 
$7.50    83,333    7.6    61,111 
$7.80    5,556    8.1    5,556 
$8.70    33,333    7.1    33,333 
$12.00    33,333    5.9    33,333 
$13.50    1,033,333    5.6    1,033,333 
      5,645,802    6.9    3,772,857 

 

Schedule of black - scholes option-pricing model valuation assumption  
   2020   2019 
Expected Volatility  67% to 75%   75.0% to 80.0% 
Expected Term  2.5 – 5.9 Years   2.5 – 5.9 Years 
Risk Free Rate  0.33% to 0.5%   1.73% – 2.49% 
Dividend Rate  0.00%  0.00%

 

Schedule of outstanding stock options  
   Number of
Shares
   Weighted Average
Exercise Price
   Weighted Average Contractual Term (Yrs.)   Aggregate
Intrinsic Value
 
Outstanding as of January 1, 2019   3,541,778   $5.70    9.5   $11,457,291 
Granted   120,000   $2.10    10.0   $
-
 
Exercised/Forfeited   (15,111)  $3.90    
-
   $
-
 
Outstanding as of December 31, 2020   3,646,667   $5.40    6.5   $280,000 
Granted   2,089,135   $2.10    10.0   $
-
 
Exercised/Forfeited   (90,000)  $2.70    
-
   $
-
 
Outstanding as of December 31, 2020   5,645,802   $4.50    6.9   $8,283,639 
Exercisable as of December 31, 2020   3,772,858   $5.70    6.5   $4,862,410