XML 34 R25.htm IDEA: XBRL DOCUMENT v3.22.1
Stock Options (Tables)
3 Months Ended
Mar. 31, 2022
Stock Options  
Schedule of Stock-based Compensation

Total stock-based compensation is comprised of the following for the three months ended March 31, 2022 and 2021:

 

   Three Months Ended
March 31,
 
   2022   2021 
Stock-based compensation – stock option grants  $76,500   $— 
           
Stock-based compensation – restricted stock grants   81,250    81,250 
           
Stock-based compensation – warrants issued for services pursuant to USNG Letter Agreement (See Note 7)   72,156    — 
           
Total stock-based compensation  $229,906   $81,250 
Summary of Stock Option Activity

The following table summarizes stock option activity for the three months ended March 31, 2022 and 2021:

 

   Number of Options  

Weighted Average Exercise

Price Per

Share

  

Weighted

Average

Remaining
Contractual
Term

  

Aggregate

Intrinsic

Value

 
Outstanding at December 31, 2020   332,000   $41.86    1.28 years   $— 
Granted   —    —           
Exercised   —    —           
Forfeited   (55,000)   (50.25)          
Outstanding at March 31, 2021   277,000   $39.75    1.27 years   $— 
Outstanding and exercisable at March 31, 2021   277,000   $39.75    1.27 years   $— 
                     
Outstanding and exercisable at December 31, 2021   1,892,000   $1.93    9.07 years   $— 
Granted   —    —           
Exercised   —    —           
Forfeited   —    —           
Outstanding at March 31, 2022   1,892,000   $1.93    8.82 years   $— 
Outstanding and exercisable at March 31, 2022   92,000   $30.00    1.79 years   $— 

 

Summary of Exercise Prices and Weighted Average Remaining Contractual Life

The following table summarizes the range of exercise prices and weighted average remaining contractual life for outstanding and exercisable options under the Company’s option plans as of March 31, 2022:

 

      Outstanding options   Exercisable options  
 Exercise price per share    Number of options   Weighted average remaining contractual life   Number of options    Weighted average remaining contractual life 
                     
$0.50    1,800,000   9.18 years   —    — 
$30.00    92,000   1.79 years   92,000    1.79 years 
                     
 Total    1,892,000   8.82 years   92,000    1.79 years 
Schedule of Stock Option Valuation Assumption

The following is the assumptions used in calculating the estimated grant-date fair value of the stock options granted during 2021:

 

  

As of

June 4, 2021

(issuance date)

 
     
Volatility – range   286.6%
Risk-free rate   1.56%
Contractual term   10.0 years 
Exercise price  $0.50 
Number of options in aggregate   1,800,000 
Schedule of Restricted Stock Unit Activity

A summary of all restricted stock activity under the equity compensation plans for the three months ended March 31, 2022 and 2021 is as follows:

 

  

Number of

Restricted

shares

  

Weighted

average

grant date

fair value

 
Nonvested balance, December 31, 2020   3,750,000   $0.13 
Granted   —    — 
Vested   (625,000)   (0.13)
Forfeited   —    — 
Nonvested balance, March 31, 2021   3,125,000   $0.13 
           
Nonvested balance, December 31, 2021   1,250,000   $0.13 
Granted   —    — 
Vested   (625,000)   (0.13)
Forfeited   —    — 
Nonvested balance, March 31, 2022   625,000   $0.13 
Schedule of Nonvested Restricted Stock Unit Activity

The nonvested balance of restricted stock vests as follows:

 

Years ended 

Number of

shares

 
     
2022   625,000 
2023   —