XML 51 R33.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2022
Stockholders' Equity Note [Abstract]  
Schedule of restricted stock shares granted and outstanding
   Unvested
Restricted
   Weighted
Average
Grant
Date
 
   Stock   FV Price 
Unvested as of January 1, 2022   
-
   $
-
 
Granted   600    81.00 
Vested   325    81.00 
Unvested as of December 31, 2022   275    81.00 
Total unrecognized expense remaining  $22,275      
Weighted-average years expected to be recognized over   1.0    
-
 

 

Schedule of special voting shares activity
Balance, January 1, 2021   73,488 
Shares issued   
-
 
Shares exchanged   (73,224)
Balance, December 31, 2021   264 
    Shares issued   
-
 
    Shares exchanged   
-
 
Balance, December 31, 2022   264 

 

Schedule of option activity
  

Number of

Options

  

Weighted

Average

Exercise

Price

   Weighted Average Remaining Term (in Years)  

Intrinsic

Value

 
Outstanding, January 1, 2021   2,500    49.80    9.92    
-
 
Granted   134,550    96.34    
-
    
-
 
Exercised   
-
    
-
    
-
    
-
 
Expired   
-
    
-
    
-
    
-
 
Forfeited   
-
    
-
    
-
    
-
 
Outstanding, December 31, 2021   137,050    95.49    9.41    3,525 
Granted   25,906    27.20    
-
    
-
 
Exercised   
-
    
-
    
-
    
-
 
Expired   
-
    
-
    
-
    
-
 
Forfeited   
-
    
-
    
-
    
-
 
Outstanding, December 31, 2022   162,956    84.63    8.60   $
-
 
                     
Exercisable, December 31, 2022   93,336    83.47    8.50   $
-
 

 

Schedule of outstanding and exercisable stock options
Stock Options Outstanding   Stock Options Exercisable 
        Weighted     
        Average     
Exercise   Number of   Remaining   Number of 
Price   Shares   Life in Years   Shares 
$49.80    2,500    7.9    2,500 
$88.60    79,000    8.2    54,422 
$151.20    21,800    8.6    7,721 
$79.00    33,750    8.9    17,318 
$27.20    25,906    9.4    11,375 
      162,956    8.5    93,337 

 

Schedule of estimated using the black scholes valuation method assumptions
Risk free interest rate   0.75% - 0.99%
Expected term (years)   5.62 - 6.01
Expected volatility   84% - 98.5%
Expected dividends   0%

 

Risk free interest rate   2.88%
Expected term (years)   5.00 – 5.77
Expected volatility   91.0%
Expected dividends   0%