XML 30 R19.htm IDEA: XBRL DOCUMENT v3.22.4
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK OPTION ACTIVITY

For the year ended December 31, 2021, stock option activity 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, 2021      $       $ 
Issued   100,005    0.42    10    

 
Exercised               

 
Expired/Forfeited               

 
Outstanding at December 31, 2021   100,005    0.42    9.72     
                     
Vested and exercisable December 31, 2021   100,005   $0.42    9.72   $ 

SCHEDULE OF STOCK VALUATION ASSUMPTIONS

   2022   2021 
Risk-free interest rate   1.54 - 4.2 0%   0.31%
Expected dividend yield   %   %
Expected term   5.008.50 years      5.00 years   
Expected volatility   57.2 - 65.7%   59.00%
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    9.07     
Exercised                
Expired/Forfeited                
Outstanding at December 31, 2022   350,000   $1.06    9.07   $ 
                     
Vested and exercisable December 31, 2022                
Warrant [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK VALUATION ASSUMPTIONS

  

December 31,2022

   December 31, 2021 
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 year ended December 31, 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   378,239    2.03    9.20     
Exercised   (9,433)   0.90         
Expired/Forfeited   52,696    0.28         
Outstanding at December 31, 2022   416,115   $1.86    9.13   $57,207 
                     
Vested and exercisable December 31, 2022   57,115   $0.44    8.68   $51,957 
Perforamance Based Options [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK OPTION ACTIVITY

For the year December 31, 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    9.11     
Exercised                
Expired/Forfeited                
Outstanding at December 31, 2022   944,000   $1.45    9.11   $174,000 
                     
Vested and exercisable December 31, 2022