XML 46 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
Share-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2022
Share-Based Compensation (Tables) [Line Items]  
Schedule of restricted stock unit (“RSU”)
       Weighted- 
       Average 
   Number of   Grant Date Value
 
   RSU’s   Per Share 
RSU’s non-vested - January 1, 2022   133,331   $2.67 
Vested   (33,334)   1.03 
RSU’s non-vested - March 31, 2022   99,998   $2.05 

 

Schedule of stock option activity
   Number of
Options
   Weighted
Average
Exercise Price
Per Share
   Weighted
Average
Contractual
Life in Years
   Aggregate
Intrinsic
Value
 
               (in thousands) 
Outstanding - December 31, 2021   7,040,511   $2.33           
Exercised   (209,741)   0.15           
Cancelled or Expired   (150,000)   2.75         
 
 
Outstanding - March 31, 2022   6,680,770   $2.39    3.14   $44 
Exercisable - March 31, 2022   2,313,770   $1.80    1.47   $44 

 

Schedule of presents information related to stock options
Options Outstanding   Options Exercisable 
       Weighted     
  Outstanding   Average   Exercisable 
  Number
of
   Remaining
Life
   Number
of
 
Exercise Price Per Share  Options   In Years   Options 
$ 0.01 - $ 0.50      
-
    
-
    
-
 
$ 0.51 - $ 1.00   718,763    3.58    568,763 
$ 1.01 - $ 1.50   
-
    
-
    
-
 
$ 1.51 - $ 2.00   1,356,671    0.54    1,356,671 
$ 2.01 - $ 2.50   
-
    
-
    
-
 
$ 2.51 - $ 3.00   4,313,659    3.89    295,001 
$ 3.01 - $ 3.50   291,677    3.11    93,335 
    6,680,770    1.47    2,313,770 

 

Schedule of assumptions used to estimate fair value of warrants granted
   For the Three
Months Ended
 
   March 31, 
   2022   2021 
Expected dividend yield   N/A     0%
Expected volatility   N/A     36.96 - 41.55% 
Risk-free interest rate   N/A     0.19 - 0.44% 
Contractual life of warrants   N/A     2.5 - 5.0 years 

 

Schedule of warrant activity
   Number of   Weighted-
Average
Exercise Price
   Weighted-
Average
Contractual
   Aggregate
Intrinsic
 
   Warrants   Per Share   Life in Years   Value 
               (in thousands) 
Outstanding - December 31, 2021   12,831,593   $3.73           
Forfeited or Expired   (16,670)   1.50           
Outstanding - March 31, 2022   12,814,923   $3.72    3.93   $246,967 
Exercisable - March 31, 2022   11,674,923   $3.88    3.87   $246,967 

 

Schedule of presents information related to warrants
Warrants Outstanding   Warrants Exercisable 
     Weighted    
  Outstanding
Number of
   Average
Remaining Life
   Exercisable
Number of
 
Exercise Price Per Share  Warrants   In Years   Warrants 
$ 0.01 - $ 1.00   560,192    3.27    560,192 
$ 1.01 - $ 2.00   
-
    
-
    
-
 
$ 2.01 - $ 3.00   4,556,001    4.18    3,416,001 
$ 3.01 - $ 4.00   33,342    3.04    33,342 
$ 4.01 - $ 5.00   7,285,290    3.83    7,285,290 
$ 5.01 - $ 6.00   380,098    3.85    380,098 
    12,814,923    3.87    11,674,923