XML 47 R32.htm IDEA: XBRL DOCUMENT v3.24.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2023
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock Based Compensation

 

   2023   2022 
         
Cost of revenue  $120   $34 
Research and development   159    57 
Selling   94    27 
General and administrative   535    317 
           
Total stock-based compensation expense  $908   $435 
Schedule of Weighted Average Assumptions

 

Stock price  $14.02 
Exercise price  $14.02 
Dividend yield   0%
Expected volatility   72%
Risk-free interest rate   3.39%
Expected life (in years)   6.00 
Schedule of Stock Options Awards

The following table summarizes stock options awards for the years ended December 31, 2023 and 2022:

 

   Awards
(in Shares)
  

Weighted
Average

Exercise Price

 
Outstanding at December 31, 2021   618,500   $11.26 
           
Granted   198,500    5.04 
Expired / cancelled   (144,000)   11.72 
Exercised   -    - 
Outstanding at December 31, 2022   673,000    5.70 
Granted   254,000    14.02 
Expired / cancelled   (44,500)   6.57 
Exercised   (35,625)   4.53 
Outstanding at December 31, 2023   846,875    8.20 
Schedule of Outstanding and Exercisable Options Ranges of Exercise Prices

The following table summarizes information about the outstanding and exercisable options at December 31, 2023:

 

   Options Outstanding   Options Exercisable 
       Weighted   Weighted           Weighted     
       Average   Average           Average     
Exercise  Number   Remaining   Exercise   Intrinsic   Number   Exercise   Intrinsic 
Price Range  Outstanding   Contractual   Price   Value   Exercisable   Price   Value 
$ 4.00-7.00   463,375    7.9   $4.55   $76,655    195,375   $4.47   $37,064 
$ 7.01-10.00   20,000    4.3   $8.07   $-    20,000   $8.07   $- 
$ 10.01-13.00   130,000    4.0   $11.51   $-    120,000   $10.52   $- 
$ 13.01-16.00   233,500    9.2   $14.11   $-    -   $-   $- 
Schedule of Restricted Stock Awards

The following table summarizes restricted stock awards for the years ended December 31, 2023 and 2022:

 

       Weighted 
       Average Grant 
   Shares of   Date Fair 
   Restricted Stock   Value 
Unvested outstanding at January 1, 2022   -   $- 
Granted   32,000    5.02 
Vested   (32,000)   5.02 
Forfeited or cancelled   -    - 
Unvested outstanding at December 31, 2022   -    - 
           
Granted   41,320    6.65 
Vested   (24,187)   6.81 
Forfeited or cancelled   -    - 
Unvested outstanding at December 31, 2023   17,133   $6.53