XML 29 R20.htm IDEA: XBRL DOCUMENT v3.22.2
Stockholder Equity (Tables)
6 Months Ended
Jun. 30, 2022
Schedule Of Stock Option Activity

 

 

Shares

 

 

Weighted Average Exercise Price

 

 

Aggregate Intrinsic Value

 

 

Weighted Average Remaining Contractual Life (Years)

 

Options outstanding at December 31, 2021

 

 

12,300,000

 

 

$

0.37

 

 

$30,504,000

 

 

 

5.62

 

Granted

 

 

360,000

 

 

 

3.33

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Expired/forfeit

 

 

 

 

 

 

 

 

 

 

 

 

Options outstanding at March 31, 2022

 

 

12,660,000

 

 

 

0.45

 

 

$45,576,000

 

 

 

5.39

 

Granted

 

 

560,000

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Expired/forfeit

 

 

(40,000)

 

 

4.10

 

 

 

 

 

 

 

Options outstanding at June 30, 2022

 

 

13,180,000

 

 

$

0.54

 

 

$31,683,690

 

 

 

5.31

 

Schedule Of Warrant Activity

 

 

Shares

 

 

Weighted Average Exercise Price

 

 

Aggregate Intrinsic Value

 

 

Weighted Average Remaining Contractual Life (Years)

 

Balance at December 31, 2021

 

 

1,250,000

 

 

 

2.50

 

 

$437,500

 

 

 

2.96

 

Issued

 

 

 

 

 

 

 

——

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2022

 

 

1,250,000

 

 

 

2.50

 

 

$550,000

 

 

 

2.47

 

Stock Option [Member]  
Schedule Of Stock Option Assumptions

 

 

June 30, 2022

 

June 30, 2021

Dividend yield

 

 

0.00%

 

0.00%

Expected life

 

5.28 – 6.10 Years

 

5.52 – 6.25 Years

Expected volatility

 

34.37 – 39.18%

 

38.39 – 38.46%

Risk-free interest rate

 

1.44 – 3.56%

 

0.99 – 1.07%