XML 25 R15.htm IDEA: XBRL DOCUMENT v3.22.4
Stock-Based Compensation
9 Months Ended 12 Months Ended
Sep. 30, 2022
Dec. 31, 2021
Share-Based Payment Arrangement [Abstract]    
Stock-Based Compensation

9. Stock-Based Compensation

 

A summary of the Company’s outstanding stock option activity for the three months ended September 30, 2022, and 2021 is as follows:

 

       September 30, 2022     
      

Weighted-

Average

  

Weighted-

Average

Remaining

Contractual
Life

   Intrinsic 
   Options   Exercise Price   (Years)   Value 
As of December 31, 2021   8,339   $391    8.7    87,553 
Granted   3,570    45    10.0    - 
Exercised   -    -    -    - 
Forfeited   -    -    -    - 
Expired   -    -    -    - 
As of September 30, 2022   11,908   $238    8.4   $- 
Exercisable at September 30, 2022   5,373   $464    7.8   $- 
Vested and expected to vest at September 30, 2022   11,051   $248    8.4   $- 

 

       September 30, 2021     
      

Weighted-

Average

  

Weighted-

Average

Remaining

Contractual Life

   Intrinsic 
   Options   Exercise Price   (Years)   Value 
As of December 31, 2020   4,654   $553    9.3    511,518 
Granted   3,685    193    10.0    - 
Exercised   -    -    -    - 
Forfeited   -    -    -    - 
Expired   -    -    -    - 
As of September 30, 2021   8,339   $398    8.9   $417,164 
Exercisable at September 30, 2021   2,218   $1,226    8.6   $- 
Vested and expected to vest at September 30, 2021   8,339   $398    8.9   $417,164 

 

The Company estimates the fair value of each stock option on the grant date using the Black-Scholes-Merton valuation model, which requires several estimates including an estimate of the fair value of the underlying common stock on grant date. The expected volatility was based on an average of the historical volatility of the Company. The expected term was contractual life of option. The risk-free interest rate was based on the U.S. Treasury yield curve in effect at the time of grant for the expected term of the option. The following weighted average assumptions were used in the calculation to estimate the fair value of options granted to employees and non-employees during the nine months ended September 30, 2022. During the nine months ended September 30, 2022, the Company granted stock options with an estimated fair value of approximately $0.2 million.

 

   September 30, 2022 
Weighted-average risk-free interest rate   1.70%
Weighted-average expected life (in years)   5.5 
Expected dividend yield   -%
Weighted-average expected volatility   131.1%

 

Of the 3,570 options granted during the nine months ended September 30, 2022, 600 were to non-executive members of the board of directors. Of the 1,190,889 options outstanding as of September 30, 2022, 3,550 were awarded to non-executive members of the board of directors.

 

Unrecognized stock-based compensation as of September 30, 2022, is as follows (in thousands):

 

      

Weighted

Average

 
  

Unrecognized

Stock-Based

  

Remaining of

Recognition

 
   Compensation   (in years) 
Stock options  $431    1.5 
Stock grants  $32    1.7 

 

9. Stock-Based Compensation

 

During the year ended December 31, 2020, the shareholders approved the 2020 Equity Incentive Plan. The 2020 Plan provides for the grant of nonqualified stock options, incentive stock options, restricted stock, restricted stock units, stock appreciation rights (SARs), and performance share awards to employees, officers, consultants, advisors, non-employee directors and independent contractors designated by either the board of directors of the Company or if so authorized by the board of directors, the Compensation Committee (the “Committee”) of the board of directors. Under the 2020 Plan, the maximum number of shares of common stock which may be issued is 19,025 shares of common stock, which includes 25 shares that have been rolled over from our 2012 Plan, as amended.

 

A summary of the Company’s outstanding stock option activity for the years ended December 31, 2021 and 2020 is as follows:

       December 31, 2021     
      

Weighted-

Average
Exercise

  

Weighted-

Average

Remaining

Contractual Life

   Intrinsic 
   Options   Price   (Years)   Value 
As of December 31, 2020   4,654   $553    9.3    511,518 
Granted   3,685    193    10.0    - 
Exercised   -    -    -    - 
Forfeited   -    -    -    - 
Expired   -    -    -    - 
As of December 31, 2021   8,339   $391    8.7   $87,553 
Exercisable at December 31, 2021   2,682   $1,004    8.3   $46,449 
Vested and expected to vest at December 31, 2021   8,303   $391    8.7   $86,703 

 

 

       December 31, 2020     
      

Weighted-

Average
Exercise

  

Weighted-

Average

Remaining

Contractual Life

   Intrinsic 
   Options   Price   (Years)   Value 
As of December 31, 2019   4   $744,669    5.3    - 
Granted   4,650    5    10.0    - 
Exercised   -    -    -    - 
Forfeited   -    -    -    - 
Expired   -    -    -    - 
As of December 31, 2020   4,654   $553    9.3   $511,518 
Exercisable at December 31, 2020   4   $697,742    4.3   $- 
Vested and expected to vest at December 31, 2020   4,654   $553    9.3   $511,518 

 

The Company estimates the fair value of each stock option on the grant date using the Black-Scholes-Merton valuation model, which requires several estimates including an estimate of the fair value of the underlying common stock on grant date. The expected volatility was based on an average of the historical volatility of the Company. The expected term was contractual life of option. The risk-free interest rate was based on the U.S. Treasury yield curve in effect at the time of grant for the expected term of the option. The following weighted average assumptions were used in the calculation to estimate the fair value of options granted to employees and non-employees during the year ended December 31, 2021.

    Year Ended 
    December 31, 2021 
Weighted-average risk-free interest rate   0.73%-0.85 %
Weighted-average expected life (in years)   5.3-5.9  
Expected dividend yield   -%
Weighted-average expected volatility   138%-139 %

 

Of the 3,685 options granted during 2021, 600 were to non-employees.

 

Unrecognized stock-based compensation as of December 31, 2021, is as follows (in thousands):

       Weighted Average 
   Unrecognized Stock-Based   Remaining
of Recognition
 
   Compensation   (in years) 
Stock options  $531    1.9 
Stock grants  11    1.3