XML 40 R30.htm IDEA: XBRL DOCUMENT v3.22.2
STOCK OPTIONS AND WARRANTS (Tables)
9 Months Ended
Jun. 30, 2022
Share-based Payment Arrangement, Additional Disclosure [Abstract]  
Schedule of stock option activity

The following table summarizes the stock option activity for the nine months ended June 30, 2022:

Weighted

    Weighted Average

Average

Remaining

Aggregate

    

Options

    

Exercise Price

    

Contractual Term

    

Intrinsic Value

Outstanding at September 30, 2021

 

17,833,356

$

1.04

 

8.30

$

25,478,339

Grants

 

1,471,200

2.46

 

9.49

4,527,654

Exercised

 

 

 

 

Expired

 

 

 

 

Forfeited

 

(338,251)

 

(2.13)

 

 

Outstanding at June 30, 2022

 

18,966,305

$

1.13

 

7.68

$

30,005,993

Exercisable at June 30, 2022

 

13,652,168

$

0.99

 

7.32

$

23,582,392

Schedule of related to stock options

The following table presents information related to stock options on June 30, 2022:

Options outstanding

Weighted

Options

average

exercisable

Exercise

Number of

remaining life

number of

price

    

options

    

in years

    

options

$

0.86

1,148,371

4.17

1,148,371

0.66

4,663,935

6.34

4,663,935

0.89

2,500,000

7.96

2,008,000

1.10

7,882,799

8.37

4,607,142

0.57

300,000

8.67

300,000

2.84

250,000

8.83

250,000

2.75

600,000

8.85

216,667

2.35

125,000

9.22

15,278

2.40

50,000

9.08

2.50

50,000

9.09

50,000

2.30

836,200

9.27

392,775

2.75

425,000

9.82

2.58

135,000

9.88

18,966,305

13,652,168

Schedule of fair value of options

We calculated the fair value of options issued using the Black-Scholes option pricing model, with the following assumptions:

    

June 30, 2022

 

Weighted average fair value of options granted

$

1.13

Expected life

 

5.00 -10.00 years

Risk-free interest rate

 

0.01 - 2.93

%

Expected volatility

 

55.80 - 73.00

%

Expected dividends yield

 

%

Forfeiture rate

 

%

Schedule of warrants outstanding and related prices

The following table summarizes the changes in warrants outstanding and the related prices for the shares of our common stock:

Warrants outstanding

Warrants exercisable

Weighted

Weighted

average

average

remaining

Weighted

remaining

contractual

average

contractual

Number

life

exercise

Number

life

Exercise prices

    

outstanding

    

(years)

price

    

exercisable

    

(years)

$

0.86

3,850,709

4.87

0.86

3,850,709

4.87

0.38

2,000,000

4.44

0.38

2,000,000

4.44

0.75

2,666,667

7.70

0.75

2,666,667

7.70

2.75

323,864

0.42

2.75

323,864

0.42

2.80

50,000

8.82

2.80

50,000

8.82

2.75

6,573,460

2.25

2.75

6,573,460

2.25

2.35

187,324

4.71

2.35

62,733

4.71

1.75

1,149,425

2.82

1.75

1,149,425

2.82

1.75

628,575

2.87

1.75

628,575

2.87

3.00

200,000

2.88

3.00

110,000

2.88

2.65

300,000

2.96

2.65

2.96

Schedule of warrant activity

The following table summarizes the warrant activity for the nine months ended June 30, 2022:

    

    

Weighted

average

 exercise

Number of

price per

shares

share

Outstanding at September 30, 2021

15,464,700

$

1.63

Issued

2,465,324

2.01

Exercised

Expired

Outstanding at June 30, 2022

 

17,930,024

$

1.68

Schedule of fair value of warrants issued

    

June 30, 2022

Weighted average fair value of warrants granted

$

0.74

Expected life

 

1.75 - 10 years

Risk-free interest rate

 

0.15 - 3.35

%

Expected volatility

 

57.30 - 73.00

%

Expected dividends yield

 

%

Forfeiture rate

 

%