XML 41 R29.htm IDEA: XBRL DOCUMENT v3.23.1
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Equity-Based Compensation (Tables) [Line Items]  
Schedule of estimated expense for various marketing and advertising services
   Advertising and Marketing Expense 
2023   313,000 
2024   313,000 
2025   313,000 
2026   52,167 
   $991,167 

 

Schedule of restricted stock unit activity
   Number of
RSUs
   Weighted
Average
Remaining
Contractual
Term
(Years)
 
Outstanding at December 31, 2020   
-
    
-
 
Granted   377,777    0.45 
Forfeited   
-
    
-
 
Outstanding at December 31, 2021   377,777    0.45 
Granted   117,800    0.33 
Vested or released   (495,577)   
-
 
Forfeited   
-
    
-
 
Outstanding at December 31, 2022   
-
    
-
 

 

Schedule of restricted stock activity
   Number of
Shares of Restricted Stock
   Weighted
Average
Remaining
Contractual
Term
(Years)
 
Outstanding at December 31, 2021   
-
   $
-
 
Granted   110,000    9.27 
Vested or released   (36,668)   
-
 
Forfeited   (66,667)   9.25 
Outstanding at December 31, 2022   6,666   $9.41 

 

Schedule of underwriter warrants to purchase common shares of the company outstanding
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Term
(Years)
 
Outstanding at December 31, 2020   
-
   $
-
    
-
 
Granted   110,000    12.00    4.96 
Vested or released   
-
    
-
    
-
 
Forfeited   
-
    
-
    
-
 
Outstanding at December 31, 2021   110,000   $12.00    4.96 
Granted   
-
    
-
    
-
 
Vested or released   
-
    
-
    
-
 
Forfeited   
-
    
-
    
-
 
Outstanding at December 31, 2022   110,000   $12.00    3.96 
                
Exercisable at December 31, 2022   110,000   $ 12.00    3.96 

 

Stock Options [Member]  
Equity-Based Compensation (Tables) [Line Items]  
Schedule of restricted stock activity
   Number of
Options
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Term
(Years)
 
Outstanding at December 31, 2020   
-
   $
-
    
-
 
Granted   1,830,000    9.86    8.18 
Exercised   
-
    
-
    
-
 
Forfeited   
-
    -    
-
 
Outstanding at December 31, 2021   1,830,000   $9.86    8.18 
Granted   701,893    3.37    10 
Exercised   
-
    
-
    
-
 
Forfeited   (957,001)   5.41    
-
 
Outstanding at December 31, 2022   1,574,892   $9.67    8.94 
                
Exercisable at December 31, 2022   18,990   $3.02    9.65