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