XML 33 R21.htm IDEA: XBRL DOCUMENT v3.22.2.2
SHARE-BASED COMPENSATION (Tables)
9 Months Ended
Sep. 30, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK VALUATION ASSUMPTIONS

    

For the Nine

Months Ended

 
    September 30, 2022 
Risk-free interest rate   1.54 - 2.34%
Expected dividend yield   %
Expected term   5.008.50 years 
Expected volatility   57.2 - 65.7%
SCHEDULE OF WARRANTS OUTSTANDING

A summary of the Company’s warrants to purchase common stock activity is as follows:

  

Number of

shares

  

Weighted

Average

Exercise Price

  

Weighted

average

remaining

contractual

life (in years)

  

Aggregate

Intrinsic

Value

 
Outstanding at January 1, 2022      $       $      
Issued   350,000    1.06    9.32      
Exercised                 
Expired/Forfeited                 
Outstanding at September 30, 2022   350,000   $1.06    9.32   $ 
                     
Vested and exercisable September 30, 2022                
Warrant [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK VALUATION ASSUMPTIONS

  

Nine Months Ended

September 30, 2022

 
Risk-free interest rate   1.75%
Expected dividend yield   %
Expected term   8.50 years 
Expected volatility   63.9%
Time-based Options [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK OPTION ACTIVITY

For the nine months ended September 30, 2022, stock option activity for time-based options of the Company are as follows:

  

Number of

Time-Based

Share Options

  

Weighted

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Life (in years)

  

Aggregate

Intrinsic

Value

 
Outstanding at January 1, 2022   100,005   $0.42    9.72   $ 
Issued   363,239    2.07    9.43      
Exercised   (9,433)   0.90          
Expired/Forfeited                 
Outstanding at September 30, 2022   453,811   $1.70    9.30   $16,672 
                     
Vested and exercisable September 30, 2022   207,825   $1.20    9.14   $16,672 
Perforamance Based Options [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK OPTION ACTIVITY

For the nine months ended September 30, 2022, stock option activity for performance-based options of the Company are as follows:

  

Number of

Performance-

Based

Share Options

  

Weighted

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Life (in years)

  

Aggregate

Intrinsic

Value

 
Outstanding at January 1, 2022      $       $      
Issued   944,000    1.45    9.36      
Exercised                 
Expired/Forfeited                 
Outstanding at September 30, 2022   944,000   $1.45    9.36   $ 
                     
Vested and exercisable September 30, 2022