XML 42 R32.htm IDEA: XBRL DOCUMENT v3.22.1
STOCKHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 2021
Equity [Abstract]  
Schedule of the Company's option activity
Schedule of the Company's option activity                              
   Shares Available for Grant  Number of
Options
  Weighted-Average Exercise Price  Weighted-Average Grant Date Fair Value  Weighted-Average Remaining Contractual Life (in years)  Aggregate intrinsic value
Balances, January 1, 2020          $   $        $—  
Options granted   462,500    137,500    4.96    2.27    10    —  
Options forfeited/cancelled   750    (750)   5.00    —          —  
Options exercised             —     —          —  
Balances, December 31, 2020   463,250    136,750   $4.96   $2.27    9.95   $—  
Options granted outside of the plan        309,564    7.80    5.06    10    —  
Options granted   (293,000)   293,000    7.82    5.29    10    —  
Options forfeited/cancelled   95,000    (95,000)   4.96    3.73         —  
Options exercised             —     —          —  
Balances, December 31, 2021   265,250    644,314   $7.11   $5.03    8.47   $—  
Vested and exercisable        135,836   $6.92             $—  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions          
   2021  2020
Risk-free interest rate   1.02% to 1.54%    0.31% to 0.37% 
Volatility   50.13% to 89.96%    41.40% to 51.45% 
Expected life (years)   5.36-6.25    5.5 
Dividend yield   0.00%   0.00%
Schedule of the Company's warrant activity
Schedule of the Company's warrant activity          
   Number of
Shares
  Weighted-Average Exercise Price
Warrants Outstanding at January 1, 2020          
Granted (See note below)   235,095   $5.89 
Warrants Outstanding at December 31, 2020   235,095   $5.89 
Granted     $—  
Exercised   (42,676)   $(6.10)
Warrants Outstanding, December 31, 2021   192,419   $5.84 
Defined Benefit Plan, Assumptions
Defined Benefit Plan, Assumptions          
   2021  2020
Risk-free interest rate   0.26%   0.31%-37% 
Volatility   50.13%-89.96%    41.40% to 51.45% 
Expected life (years)   5    5 
Dividend yield   0.00%   0.00%
Schedule of Unvested Restricted Stock Units Activity
Schedule of Unvested Restricted Stock Units Activity          
   Number of
Shares
  Weighted-Average Fair Market Value
Unvested shares at January 1, 2020      $ 
Granted and unvested   230,083    5.00 
Vested   (42,528)   5.00 
Forfeited/Cancelled        
Unvested shares, December 31, 2020   187,555   $5.00 
Granted and unvested   274,500    5.16 
Vested   (163,176)   5.24 
Forfeited/Cancelled   (6,379)   5.00 
Unvested shares, December 31, 2021   292,500   $4.71 
Vested as of December 31, 2021   205,704   $5.19