XML 51 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Warrant [Member]  
Share-Based Compensation (Tables) [Line Items]  
Schedule of assumptions used to estimate fair value stock options granted
   2021   2020 
Expected dividend yield   0%   0%
Expected volatility   39.94-64.04%   36.96-41.55%
Risk-free interest rate   0.420-0.950%   0.19-0.44%
Contractual life of warrants   4.0-5.0 years    2.5-5.0 years 

  

Schedule of stock option activity
(Amounts in thousands except per share data)  Number of
Warrants
   Weighted-
Average
Exercise
Price
   Weighted-
Average
Remaining
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – December 31, 2020   890,416   $1.46    4.02   $4,083 
Exercisable – December 31, 2020   890,416   $1.46    4.02   $4,083 
Granted   11,941,177    3.90           
Exercised   
    
           
Forfeited or Expired                  
Outstanding – December 31, 2021   12,831,593   $3.72    4.13   $199 
Exercisable – December 31, 2021   12,831,593    3.72    4.13    199 

 

(Amounts in thousands except per share data)  Number of
Warrants
   Weighted-
Average
Exercise
Price
   Weighted-
Average
Remaining
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – December 31, 2019   167,846   $2.85    1.96   $258 
Exercisable – December 31, 2019   167,846   $2.85    1.96   $258 
Granted   858,983    1.39           
Exercised   (113,080)   0.14           
Forfeited or Expired   (23,334)   15.00           
Outstanding – December 31, 2020   890,415   $1.46    4.02   $4,083 
Exercisable – December 31, 2020   890,415    1.46    4.02    4,083 
Stock Options [Member]  
Share-Based Compensation (Tables) [Line Items]  
Schedule of assumptions used to estimate fair value stock options granted
   2021   2020 
Expected dividend yield   0%   0%
Expected volatility   63.39%   38.17%
Risk-free interest rate   0.480-0.890%   0.205-0.310%
Expected life of options   3.250-05.00 years    3.250-05.00 years 

 

Schedule of stock option activity
(Amounts in thousands except per share data)  Number of
Options
   Weighted-
Average
Exercise
Price per
Share
   Weighted-
Average
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – December 31, 2020   3,433,515   $1.59    2.01   $15,221 
Exercisable – December 31, 2020   3,400,181   $1.58    1.99   $15,129 
Granted   4,672,000    2.76    4.26    
 
Exercised   (63,333)   0.26    3.52    33 
Cancelled or Expired   (1,751,674)   1.84    0.11    
 
Outstanding – December 31, 2021   6,290,508   $2.40    3.70   $142 
Exercisable – December 31, 2021   1,741,841   $1.36    2.12   $142 

 

(Amounts in thousands except per share data)  Number of
Options
   Weighted-
Average
Exercise
Price per
Share
   Weighted-
Average
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – December 31, 2019   2,898,347   $1.90    1.92   $2,265 
Exercisable – December 31, 2019   2,898,347   $1.90    1.92   $2,265 
Granted   908,505    0.77    4.34    4,748 
Exercised   (6,668)   1.50    0.72    30 
Cancelled or Expired   (366,669)   2.01    0.84    1,463 
Outstanding – December 31, 2020   3,433,515   $1.59    2.01   $15,221 
Exercisable – December 31, 2020   3,400,181   $1.58    1.99   $15,129