XML 43 R32.htm IDEA: XBRL DOCUMENT v3.23.1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2022
Equity [Abstract]  
Schedule of the Company's option activity
                         
   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, 2021   136,750   $4.96   $2.27    9.95   $—   
Options granted   602,564    7.81    5.43    10.00    —   
Options forfeited   (95,000)   4.96    3.73    —      —   
Options exercised   —      —      —      —      —   
Balances, December 31, 2021   644,314   $7.11   $5.03    8.47   $—   
Options granted   639,000    1.66    1.06    10.00    —   
Options forfeited   (283,286)   7.02          —      —   
Options exercised   —      —      —      —      —   
Balances, December 31, 2022   1,000,028   $3.61   $—      9.03   $—   
Vested   320,109   $5.69             $—   
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions
          
   2022  2021
Stock Price   $0.90 - $2.70    $4.16 - $9.79 
Exercise Price   $1.07 - $2.70    $4.16 - $9.79 
Dividend Yield   0%   0%
Volatility   78.95% - 92.96%    75.04% - 89.96% 
Risk-Free Rate   1.26% - 3.46%    1.02% - 1.40% 
Expected Life (in years)   5.31 - 6.08    5.36 - 6.25 
Schedule of the Company's warrant activity
           

 

 

  Number of Shares  Weighted-Average Exercise Price
Balances, January 1, 2021    235,095   $5.89 
Granted             
Exercised    (42,676)      
Balances, December 31, 2021    192,419   $5.84 
Granted             
Exercised             
Balances, December 31, 2022    192,419   $5.84 
Vested    192,419   $5.84 
Schedule of Unvested Restricted Stock Units Activity
          
   Number of Shares  Weighted-Average Fair Market Value
Unvested shares at January 1, 2021   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 
Granted and unvested   207,500    2.10 
Vested   (100,966)   3.88 
Forfeited/Cancelled   (311,535)   4.45 
Unvested shares, December 31, 2022   87,499   $2.38 
Vested as of December 31, 2022   306,670   $4.76