XML 42 R32.htm IDEA: XBRL DOCUMENT v3.21.2
Equity-Based Compensation (Tables)
9 Months Ended
Sep. 30, 2021
Equity [Abstract]  
Schedule of Stock Options Activity

The following table sets forth the activity of the options to purchase common stock under the 2019 Plan.

 Schedule of Stock Options Activity

   Number of
Shares
   Weighted
Average
Exercise
Price
   Aggregate
Intrinsic
Value
 
Outstanding as of December 31, 2020   939,114   $5.73   $17,250 
Granted   179,797    3.14    - 
Exercised   -    -    - 
Canceled   -    -    - 
Balance as of September, 2021   1,118,911   $5.32   $333,368 
Exercisable as of September, 2021   582,858   $2.63   $17,325 
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions

The fair value of each option granted is estimated as of the grant date using the Black-Scholes option pricing model with the following assumptions:

 

    Nine months ended
September 30,
 
    2021    2020 
Risk-free interest rate range   0.22 to 0.73%   0.48 to 1.65%
Expected life of option-years   5.3 to 6.5     5.20 to 5.77  
Expected stock price volatility   107 to 125%   110.8 to 128.%
Expected dividend yield   -%   -%

Schedule of Share Based Payments Arrangements Options Exercised and Options Vested

 

 Schedule of Share Based Payments Arrangements Options Exercised and Options Vested

   Total Intrinsic
Value of Options
Exercised
   Total Fair
Value of Options
Vested
 
Year ended December 31, 2020  $-   $1,495,744 
Nine months ended September 30, 2021  $-   $1,137,129 
Schedule of Aggregate Restricted Stock Awards and Restricted Stock Unit Activity

The following table summarizes the Company’s aggregate restricted stock awards and restricted stock unit activity under the Company’s 2019 Plan during the nine months ended September 30, 2021:

 Schedule of Aggregate Restricted Stock Awards and Restricted Stock Unit Activity

  

Number of

Shares

  

Weighted

Average

Grant Date
Fair Value

  

Aggregate

Value

of Shares

 
             
Balance as of December 31, 2020   16,698   $4.67   $77,927 
Granted   86,563    3.62    285,094 
Vested   (74,669)   3.51    (262,356)
Forfeitures   -    -    - 
Balance as of September 30, 2021   28,592   $3.34   $100,665