XML 38 R28.htm IDEA: XBRL DOCUMENT v3.22.2.2
Equity (Tables)
9 Months Ended
Sep. 30, 2022
Schedule of restricted stock awards activity

    

    

Weighted

    

Average Grant-Date

Aggregate

Awards

Fair Value

Intrinsic Value

Nonvested as of December 31, 2021

 

97,867

$

24.60

 

Granted

 

 

Forfeited

Vested

 

(24,467)

$

24.60

 

$

Nonvested as of March 31, 2022

73,400

$

24.60

Granted

Forfeited

(60,000)

Vested

Nonvested as of June 30, 2022

13,400

$

24.60

Granted

 

Forfeited

Vested

 

Nonvested as of September 30, 2022

 

13,400

$

24.60

Schedule of Stock Options Outstanding and Exercisable

Outstanding Options by Plan

September 30, 2022

2010 Plan

128,938

2019 Plan

235,187

Outstanding as of September 30, 2022

364,125

Stock options outstanding as of September 30, 2022 are summarized in the table below:

    

Number of

    

Weighted

    

Weighted Average

Options

Average

Remaining

Range of Exercise Prices

Outstanding

Exercise Price

Contractual Lives

Up to $7.50

 

108,655

$

6.73

 

8.75

$7.51 - $15.00

 

155,660

$

10.38

 

6.47

$15.01 - $22.50

55,267

$

17.25

9.04

$22.51 and above

 

44,543

$

39.54

 

7.63

Total

 

364,125

$

14.25

 

7.50

Schedule of Assumptions Used in Computing Fair Value of All Options Granted

Nine Months Ended September 30, 

    

2022

    

2021

Expected volatility

    

116.83% - 119.43

%

127.17

%

Risk free interest rate

 

1.26% - 1.94

%

0.78

%

Expected term (years)

 

5.45 - 6.51

 

5.00

Schedule of Stock-Based Compensation Expense

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

2022

    

2021

    

2022

    

2021

Research and development expenses

 

  

 

  

 

  

 

  

Share-based compensation

$

(23,000)

$

$

118,000

$

46,000

General and administrative expenses

 

 

  

 

  

 

  

Issuance of common stock for services (see Note 8)

 

 

 

 

80,000

Share-based compensation

 

186,000

 

47,000

 

675,000

 

234,000

Total share-based compensation

$

163,000

$

47,000

$

793,000

$

360,000

Unrecognized share-based compensation expense related to stock options as of September 30, 2022

$

316,000

 

  

 

  

Weighted average remaining years to vest for stock options

 

1.68

 

  

 

  

Unrecognized share-based compensation expense related to restricted stock awards as of September 30, 2022

$

159,000

 

  

Weighted average remaining years to vest for restricted stock awards

 

2.26

 

  

Employee Stock Option  
Schedule of stock option activity

    

    

Weighted

    

Weighted Average

    

Number of

Average

Remaining

Aggregate

Options

Exercise Price

Contractual Life

Intrinsic Value

Outstanding as of December 31, 2021

 

500,466

$

16.81

 

7.36

 

$

Granted

 

106,555

$

7.14

 

 

Exercised

 

$

 

 

Forfeited, expired and/or cancelled

 

(6,334)

$

13.33

 

 

Outstanding as of March 31, 2022

600,687

15.13

7.50

$

Granted

Exercised

Forfeited, expired and/or cancelled

(164,080)

$

17.52

Outstanding as of June 30, 2022

436,607

$

14.23

 

6.64

 

$

Granted

$

Exercised

$

Forfeited, expired and/or cancelled

(72,482)

$

15.89

Outstanding as of September 30, 2022

 

364,125

$

13.90

7.69

$

Exercisable as of September 30, 2022

 

238,384

$

15.47

 

5.40

 

$

Outstanding Options by Plan

September 30, 2022

2010 Plan

128,938

2019 Plan

235,187

Outstanding as of September 30, 2022

364,125

2019 Stock plan  
Schedule of stock option activity

The following table summarizes the activity since inception of the 2019 Plan and the shares available for future equity awards as of September 30, 2022:

    

2019 Plan

Total shares reserved for equity awards

666,667

Options granted during previous fiscal years

 

(262,232)

Options granted during Q1 2022

(106,555)

Restricted stock awards, net of settlement granted during fiscal 2021

(119,000)

Forfeited, expired and/or cancelled equity awards, prior year

367

Forfeited, expired and/or cancelled equity awards, during Q1 2022

1,767

Shares forfeited to settle exercise price and tax obligation during fiscal 2021

8,687

Shares forfeited to settle exercise price and tax obligation during Q1 2022

 

9,234

Remaining shares available for future equity awards as of March 31, 2022

198,935

Forfeited, expired and/or cancelled equity awards, during Q2 2022

57,584

RSAs forfeited during Q2 2022

60,000

Remaining shares available for future equity awards as of June 30, 2022

316,519

Forfeited, expired and/or cancelled equity awards, during Q3 2022

70,483

Remaining shares available for future equity awards as of September 30, 2022

387,002