XML 50 R30.htm IDEA: XBRL DOCUMENT v3.22.4
Stock-Based Compensation Expense (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Schedule of stock options vested and exercisable
   Shares  

Weighted-average exercise
price

   Weighted-average remaining
contractual
term
(years)
   Aggregate
intrinsic
value
 
Outstanding as of December 31, 2021   8,769,694   $1.20    7.15   $15,746,916 
Granted   6,842,500    1.20         
 
 
Exercised   (717,041)   0.16         1,012,175 
Cancelled/forfeited   (180,043)  $2.77         
 
 
Outstanding as of December 31, 2022   14,715,110   $1.23    7.84   $2,571,013 
Vested and expected to vest at December 31, 2022   14,715,110   $1.23    7.84   $2,571,013 
Vested and exercisable at December 31, 2022   6,266,135   $0.73    5.65   $2,555,579 

 

Schedule of restricted stock units and activity
   Shares   Weighted-
average
grant date
fair value
 
Unvested shares at December 31, 2021   
-
   $
-
 
RSUs granted   244,566    5.52 
RSUs vested   (28,530)   5.52 
RSUs forfeited   
-
    
-
 
Unvested Shares at December 31, 2022   216,036   $5.52 

 

Schedule of weighted average fair value of each grant estimated on grant date
   December 31, 
   2022   2021 
Fair value of common stock  $1.20   $2.78 
Expected term (in years)   6.03    6.15 
Risk-free rate   3.77%   0.95%
Expected volatility   48.72%   51.0%
Dividend yield   0%   0%