XML 38 R28.htm IDEA: XBRL DOCUMENT v3.21.2
STOCKHOLDERS' EQUITY (Tables)
9 Months Ended
Sep. 30, 2021
Schedule of Information relating to stock based compensation

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

For the Three Months Ended

​

For the Nine Months Ended

​

    

September 30,

​

September 30,

​

    

2021

    

2020

    

2021

    

2020

Common stock for services

​

$

77,040

​

$

147,976

​

$

345,679

​

$

222,676

Amortization of restricted common stock

​

 

440,333

​

 

—

​

 

1,000,647

​

 

—

Amortization of market-based awards

​

 

754,207

​

 

—

​

 

1,374,226

​

 

—

Stock options

​

 

20,516

​

 

10,038

​

 

45,407

​

 

30,155

Total

​

$

1,292,096

​

$

158,014

​

$

2,765,959

​

$

252,831

​

Schedule of stock option activity outstanding and exercisable

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

    

Weighted

    

Weighted

    

    

​

​

​

​

​

Average

​

Average

​

​

​

​

​

Number of

​

Exercise

​

Remaining

​

Intrinsic

​

    

Options

    

Price

    

Term (Yrs)

    

Value

Outstanding, January 1, 2021

 

370,000

​

$

0.66

 

  

 

​

  

Granted

 

220,000

​

 

2.30

 

  

 

​

  

Exercised

 

—

​

 

—

 

  

 

​

  

Expired

 

—

​

 

—

 

  

 

​

  

Forfeited

 

—

​

 

—

 

  

 

​

  

Outstanding, September 30, 2021

 

590,000

​

$

1.27

 

3.2

​

$

527,600

​

​

​

​

​

​

​

​

​

​

​

Exercisable,September 30, 2021

 

324,167

​

$

0.66

 

2.3

​

$

460,317

The following table presents information related to stock options (excluding Market-Based Awards) as of September 30, 2021:

​

​

​

​

​

​

​

​

​

Options Outstanding

​

Options Exercisable

​

​

​

​

​

Weighted

​

 

​

​

​

Outstanding

​

Average

​

Exercisable

Exercise

​

Number of

​

Remaining Life

​

Number of

Price

    

Options

    

In Years

    

Options

$

0.66

 

370,000

 

2.3

 

324,167

$

1.99

​

10,000

​

—

​

—

$

2.03

​

20,000

​

—

​

—

$

2.05

​

10,000

​

—

​

—

$

2.08

​

10,000

​

—

​

—

$

2.13

 

20,000

 

—

 

—

$

2.27

​

30,000

​

—

​

—

$

2.43

​

20,000

​

—

​

—

$

2.44

​

100,000

​

—

​

—

​

​

 

590,000

 

2.3

 

324,167

Schedule of warrants activity

The following table presents information related to warrants as of September 30, 2021:

​

​

​

​

​

​

​

​

​

Warrants Outstanding

​

Warrants Exercisable

​

​

​

​

​

Weighted

​

​

​

​

​

Outstanding

​

Average

​

Exercisable

Exercise

​

Number of

​

Remaining Life

​

Number of

Price

    

Warrants

    

In Years

    

Warrants

$

1.25

 

2,594,553

 

4.3

 

2,594,553

$

1.50

 

8,325

 

0.2

 

8,325

$

2.50

 

2,600,000

 

4.6

 

2,600,000

​

​

 

5,202,878

 

4.4

 

5,202,878

Schedule of outstanding and exercisable warrants

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Weighted

​

Weighted

​

​

​

​

​

​

​

Average

​

Average

​

​

​

​

​

Number of

​

Exercise

​

Remaining

​

Intrinsic

​

    

Warrants

    

Price

    

Term (Yrs)

    

Value

Outstanding, January 1, 2021

 

6,787,911

​

$

1.25

 

  

 

​

  

Issued

 

2,600,000

​

 

2.50

 

  

 

​

  

Exercised

 

(4,185,033)

​

 

(1.24)

 

  

 

​

  

Expired

 

—

​

 

—

 

  

 

​

  

Forfeited

 

—

​

 

—

 

  

 

​

  

Outstanding, September 30, 2021

 

5,202,878

​

$

1.88

 

4.4

​

$

2,158,307

​

​

​

​

​

​

​

​

​

​

​

Exercisable, September 30, 2021

 

5,202,878

​

$

1.88

 

4.4

​

$

2,158,307

Summary of restricted common stock

The following table presents information related to market-based awards as of September 30, 2021:

​

​

​

​

​

​

​

​

​

Number of

​

Grant Date

Award

    

Shares

    

Fair Value

Restricted stock units

 

1,500,000

​

$

1.94

Stock options

 

1,500,000

​

$

1.72

Total

 

3,000,000

​

$

3.66

Stock options.  
Schedule of stock options granted

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the Three Months Ended

​

For the Nine Months Ended

​

​

    

September 30, 

​

September 30, 

 

​

    

2021

    

2020

​

2021

    

2020

 

Risk free interest rate

​

0.20% - 0.23

%

N/A

​

​

0.20% - 0.85

%

​

1.58

%

Expected term (years)

​

3.50

​

N/A

​

 

2.5 - 3.5

​

 

2.50

​

Expected volatility

​

109.00

%

N/A

​

​

93% - 109

%

​

93.00

%

Expected dividends

​

0

%

N/A

​

​

0

%

​

0

%

Market-Based Awards  
Schedule of stock options granted

​

​

​

​

​

​

​

​

​

​

​

March 1,

​

June 10,

​

​

    

2021

    

2021

​

Risk free interest rate

    

​

0.71

%

​

0.73

%

Expected volatility

 

​

98.9

%

​

98.5

%

Expected dividend yield

 

​

0

%

​

0

%

Expected life of market-based awards

 

​

2.1

years

​

2.2

years

Fair value of common stock on date of grant

​

$

2.61

​

$

2.62

​

Summary of restricted common stock

​

​

​

​

​

​

​

​

​

​

​

Weighted Average

​

​

Shares of Restricted

​

Grant Date

​

    

Common Stock

    

Fair Value

Non-vested balance, January 1, 2021

 

72,500

​

$

1.24

Granted

 

2,570,000

​

 

2.55

Vested

 

(27,500)

​

 

2.06

Forfeited

 

—

​

 

—

Non-vested shares, September 30, 2021

 

2,615,000

​

$

2.52