XML 32 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Stock-Based Compensation (Tables)
3 Months Ended 12 Months Ended
Jun. 30, 2021
Mar. 31, 2021
Service Based Options [Member]    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions

 

  

Service-Based

Options

 
Option exercise price per share   $1.08 - $2.75  
Grant date fair market value per share   $1.08 - $2.75  
Expected term of option in years   6.25 
Expected volatility   40.3% to 219.2% 
Expected dividend rate   0.00% 
Risk free interest rate   0.42% to 2.83% 

 

During the three months ended June 30, 2021, we granted service-based options to one employee, pursuant to the 2018 Plan, exercisable into a total of 1,815 shares of our Common Stock. In determining the fair value of the service-based options granted during the three months June 30, 2021, we utilized the Black-Scholes pricing model utilizing the following assumptions:

 

  

Service-Based

Options

 
Option exercise price per share   $1.45 - $2.75  
Grant date fair market value per share   $1.45 - $2.75  
Expected term of option in years   6.25 
Expected volatility   218.1% to 219.2% 
Expected dividend rate   0.00% 
Risk free interest rate   0.81% to 0.89% 

In determining the fair value of the service-based options granted during the fiscal year ended March 31, 2021, we utilized the Black-Scholes pricing model utilizing the following assumptions:

 

   Service-Based Options 
Option exercise price per share  $1.08-$1.32 
Grant date fair market value per share  $1.08 - $1.96 
Expected term of option in years   6.25 
Expected volatility   85.0% to 214.5%
Expected dividend rate   0.00%
Risk free interest rate   0.42% to 0.84%

Schedule of Stock Option Activity

Activity under the 2018 Plan for all service-based stock options for the three months ended June 30, 2021 are as follows:

 

  

Options

Outstanding

  

Weighted-

Average Exercise

Price per Share

  

Weighted-

Average

Remaining

Contractual

Term in Years

  

Aggregate

Intrinsic Value

 
Granted   1,815   $2.06    10.0    -
Exercised   -    -           
Cancelled or forfeited   -    -           
Options outstanding as of June 30, 2021   4,899,585   $1.08    8.15   $1,812,101 
Options exercisable as of June 30, 2021   1,269,575   $1.08    8.15   $469,669 
Options vested or expected to vest as of June 30, 2021   1,269,575   $1.08    8.15   $469,699 

Activity under the 2018 Plan for all service-based stock options for the fiscal year ended March 31, 2021 and 2020 are as follows:

 

  

Options

Outstanding

  

Weighted-

Average Exercise

Price per Share

  

Weighted-

Average

Remaining

Contractual

Term in Years

  

Aggregate

Intrinsic Value

 
Options outstanding as of April 1, 2019   500,000   $1.08    9.33   $120,000 
Granted   -    -           
Exercised   -    -           
Cancelled or forfeited   -    -           
Options outstanding as of March 31, 2020   500,000   $1.08    8.33   $120,000 
Options outstanding as of March 31, 2020   500,000   $1.08    8.33   $120,000 
Granted   4,397,770   $1.08           
Exercised   -    -           
Cancelled or forfeited   -    -           
Options outstanding as of March 31, 2021   4,897,770   $1.08    9.63   $1,175,417 
Options exercisable as of March 31, 2021   992,641   $1.08    9.63   $258,811 
Options vested or expected to vest as of March 31, 2021   992,641   $1.08    9.63   $258,811 
Performance Based Options [Member]    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions

In determining the fair value of the performance-based options granted Mr. Hall on September 14, 2020 and earned effective February 1, 2021, we utilized the Black-Scholes pricing model utilizing the following assumptions:

 

   Performance -Based Options 
Option exercise price per share  $1.08 
Grant date fair market value per share  $1.08 
Expected term of option in years   6.25 
Expected volatility   85.0%
Expected dividend rate   0.00%
Risk free interest rate   0.54%

In determining the fair value of the performance-based options granted Mr. Hall on September 14, 2020 and earned effective February 1, 2021, we utilized the Black-Scholes pricing model utilizing the following assumptions:

 

 

  

Performance

-Based Options

 
Option exercise price per share  $1.08 
Grant date fair market value per share  $1.08 
Expected term of option in years   6.25 
Expected volatility   85.0%
Expected dividend rate   0.00%
Risk free interest rate   0.54%
Schedule of Stock Option Activity

Activity under the 2018 Plan for all performance-based stock options for the three months ended June 30, 2021 is as follows:

   Options Outstanding  

Weighted- Average Exercise

Price per Share

   Weighted- Average Remaining Contractual Term in Years   Aggregate Intrinsic Value 
Granted   -                
Exercised   -                
Cancelled or forfeited   -                
Options outstanding as of June 30, 2021   600,000   $1.08    9.21   $222,026 
Options exercisable as of June 30, 2021   118,752   $1.08    9.21   $43,964 
Options vested or expected to vest as of June 30, 2021   118,752   $1.08    9.21   $43,964 

Activity under the 2018 Plan for all performance-based stock options for the fiscal year ended March 31, 2021 is as follows:

 

  

Options

Outstanding

  

Weighted-Average

Exercise Price per

Share

  

Weighted-Average

Remaining

Contractual Term

in Years

  

Aggregate

Intrinsic

Value

 
Options outstanding as of April 1, 2020   -   $-    -   $- 
Granted   600,000    1.08           
Exercised   -    -           
Cancelled or forfeited   -    -           
Options outstanding as of March 31, 2021   600,000   $1.08    9.83   $144,000 
Options exercisable as of March 31, 2021   85,938   $1.08    9.83   $20,625 
Options vested or expected to vest as of March 31, 2021   85,938   $1.08    9.83   $20,625