XML 54 R28.htm IDEA: XBRL DOCUMENT v3.22.4
STOCKHOLDERS’ EQUITY (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2022
Dec. 31, 2022
Equity [Abstract]    
SCHEDULE OF STOCK OPTION ACTIVITY

The summary of option activity for the six months ended September 30, 2022, is as follows:

 

   Number of Options   Weighted Average Exercise Price   Weighted Average Contractual Life   Total Intrinsic Value 
Outstanding at December 31, 2020   253,387   $20.40    8.82      
Granted   102,166    22.65           
Forfeited   (112,166)   20.40           
Outstanding at December 31, 2021   243,387   $18.60    8.34   $1,951,117 
Granted   26,664    33.00    9.69    - 
Forfeited   (8,333)   18.75    8.08    81,250 
Outstanding at September 30, 2022   261,718    20.00    7.79    2,344,489 
Exercisable at September 30, 2022   203,371   $17.55    7.35   $2,256,558 

The summary of option activity for the years ended December 31, 2021 and 2020 was as follows:

 

   Number of Options   Weighted Average Exercise Price   Weighted Average Contractual Life  

Total

Intrinsic Value

 
Outstanding at December 31, 2019   180,991   $22.50    9.48      
Granted   89,333    18.75           
Exercised   (16,937)   15.30           
Outstanding at December 31, 2020   253,387   $20.40    8.82      
Granted   102,166    22.65           
Forfeited   (112,166)   20.40           
Outstanding at December 31, 2021   243,387   $18.60    8.34   $1,951,117 
Exercisable at December 31, 2021   159,958   $16.05    7.70   $1,685,099 

SCHEDULE OF OPTIONS OUTSTANDING AND EXERCISABLE

As of September 30, 2022, the Company had the following options outstanding:

 

Exercise Price  

Number of

Options Outstanding

  

Number of

Options

Exercisable

  

Weighted Average

Remaining

Contractual Years

   Intrinsic Value 
$15.15    132,391    132,391    6.68   $1,767,489 
 18.75    35,998    34,981    8.41    351,000 
 20.55    13,333    13,333    7.88    106,000 
 26.25    53,332    18,666    9.16    120,000 
 33.00    26,664    4,000    9.69    - 
$19.95    261,718    203,371    7.79   $2,344,489 

As of December 31, 2021, the Company had the following options issued and outstanding:

 

Exercise Price   Number of Options Outstanding   Number of Options Exercisable   Weighted Average Remaining Contractual Years   Intrinsic Value 
$15.15    132,388    132,398    7.43   $1,509,317 
 18.75    44,333    14,228    9.09    110,983 
 20.55    13,333    10,666    8.63    64,000 
 26.25    53,333    2,666    9.84    800 
$18.60    243,387    159,958    8.34   $1,951,117 

SCHEDULE OF WARRANTS OUTSTANDING

 

   Number  

Weighted Average

Price

 
December 31, 2020   226,232   $69.45 
Issued pursuant to Unit Purchase Agreement   568,074    33.75 
Issued   15,330    20.85 
December 31, 2021   809,636   $43.50 
Issued pursuant to Unit Purchase Agreement   557,328    33.75 
Issued   58,558    17.40 
Exercised   (20,000)   0.15 
Expired   (7,574)   45.00 
September 30, 2022   1,397,948   $39.13 

  

   Number   Weighted Average Price 
December 30, 2019   7,574   $45.00 
Issued on Somah acquisition   199,992    75.00 
Issued   18,666    20.70 
December 30, 2020   226,232   $69.45 
Issued pursuant to Unit Purchase Agreement   568,074    33.75 
Issued   15,330    20.85 
December 31, 2021   809,636   $43.50 
SCHEDULE OF SHARES BASED STOCK OPTION VALUATION ASSUMPTIONS  

 

   2021   2020 
Risk-free interest rate   1.09%   0.93%
Volatility   252.08%   241.88%
Exercise price  $22.65   $20.55 
Dividend yield   0%   0%
Forfeiture rate   0%   0%
Expected life (years)   6.38    10.00