XML 54 R32.htm IDEA: XBRL DOCUMENT v3.22.0.1
Equity Compensation Plan (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Equity [Abstract]    
Stock option activity
               
   Shares  Weighted-Average Exercise
Price per share
  Weighted-Average Remaining
Contractual Life (years)
          
Balance, January 1, 2021   3,257,410   $1.50    9.0 
Options granted   388,246    3.69    9.4 
Options exercised   (45,625)   1.50    — 
Options converted   —    —    — 
Options forfeited or expired   (1,911,160)   1.50    — 
Balance, September 30, 2021   1,688,871   $2.00    7.5 
Vested shares at September 30, 2021   983,667    1.50    8.1 
               
   Shares  Weighted-
Average
Exercise
Price per share
  Weighted-Average
Remaining
Contractual Life
(years)
          
Balance, January 1, 2019   —    —    — 
Options granted   590,000   $1.50    7.8 
Balance, January 1, 2020   590,000    1.50    7.8 
Options granted (1)   2,937,410    1.50    9.5 
Options exercised   (270,000)   1.50    — 
Options converted   —    —    — 
Options forfeited or expired   —    —    — 
Balance, December 31, 2020 (1)   3,257,410   $1.50    9.1 
Vested shares at December 31, 2020   196,208    1.50    8.9 
Assumptions
          
Risk-free interest rate   1.1%   1.75%
Expected term   7.5 years    10 years 
Expected volatility   81%   78%
Expected dividends   0    0.00%
Grant date fair value of common stock  $2.45/share  $1.50/share
       
    2020   2019
Risk-free interest rate   0.62 -1.75%   1.60% to 1.72%
Expected term   10 years   3.5 -5.75 years
Expected volatility   78%   77 – 79%
Expected dividends   0.00%   0.00%
Grant date fair value of common stock   $1.50/share   $1.50/share