XML 22 R28.htm IDEA: XBRL DOCUMENT v3.20.1
10. SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2019
Share-based Payment Arrangement [Abstract]  
Stock option activity
          Weighted Average      
    Options on           Remaining   Aggregate  
    Common     Exercise     Contractual   Intrinsic  
    Shares     Price     Term   Value   
Outstanding January 1, 2018     -       -            
Granted     2,067,500     $ 1.68            
Exercised     -       -            
Forfeited, cancelled, expired     -       -            
Outstanding December 31, 2018     2,067,500     $ 1.68       4.44      
Granted     1,000,000       5.41       5.00      
Exercised     (38,750 )     1.50       -      
Forfeited, cancelled, expired     (100,000 )     1.50       -      
Outstanding December 31, 2019     2,928,750     $ 2.96       3.71   $10,031,388  
Vested and exercisable at December 31, 2019     1,573,853     $ 1.64       3.43   $7,479,791  
Assumptions used to compute the fair value of options granted
    Year Ended December 31,  
    2019     2018  
Expected stock price volatility     49 %   47% to 49%  
Risk-free interest rate     2.41 %   2.67% to 2.99%  
Forfeiture rate     0 %     0 %
Expected dividend yield     0 %     0 %
Expected life of options - years     3.50       2.75-5.00  
Weighted-average fair value of options granted   $ 2.06     $ 0.72  
Stock options outstanding
              Average     Weighted           Weighted  
              Remaining     Average           Average  
  Range of     Number     Contractual     Exercise     Number     Exercise  
  Exercise Prices     Outstanding     Life     Price     Exercisable     Price  
  $ 1.50       1,708,750       3.4     $ 1.50       1,448,853     $ 1.50  
  $ 3.00 - $3.61       220,000       4.07     $ 3.23       125,000       3.83  
  $ 5.41       1,000,000       4.22     $ 5.41       -       -  
Service-based RSU activity
          Weighted Average      
    Service-Based     Grant Date   Vesting  
    RSU's     Fair Value   Period   
Unvested at January 1, 2019     -            
  Granted     308,087     $ 6.77   3 Years  
  Vested     -              
  Forfeited and cancelled     -              
Unvested at December 31, 2019     308,087              
Stock-based compensation
    Year Ended December 31,  
    2019     2018  
Selling, general and administrative   $ 1,410,095     $ 417,151  
Research and development     126,001       95,837  
Total stock-based expense   $ 1,536,096     $ 512,988