XML 49 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
Stock Options (Tables)
12 Months Ended
Dec. 31, 2023
Stock Options and Restricted Stock Units  
Schedule of weighted-average fair value of the options granted, and weighted-average assumptions

For the Years Ended December 31, 

 

2023

2022

 

Weighted average fair value of options granted

    

$

2.56

    

$

2.67

Risk-free interest rate

 

4.34

%  

 

1.94% - 4.09

%

Expected term (years)

 

6.0

 

3-6.42

Expected volatility factor

 

75.35

%  

 

62%-79

%

Expected dividends

 

None

 

None

Equity Plans  
Stock Options and Restricted Stock Units  
Schedule of stock option activity

    

    

    

Weighted-Average

    

Weighted -Average

Remaining

Number of

Exercise

Contractual Term

Aggregate

Options

Price

(years)

Intrinsic Value

Outstanding at January 1, 2022

 

5,536,896

$

2.66

 

Granted

 

1,774,558

 

4.91

 

Exercised

 

(248,763)

 

1.34

 

Forfeited/Expired

 

(372,201)

 

6.55

 

Outstanding at December 31, 2022

6,690,490

$

3.09

7.19

$

5,989,709

Granted*

25,000

3.31

Exercised

(1,287,462)

2.37

Forfeited/Expired

(88,866)

6.27

Outstanding at December 31, 2023

 

5,339,162

$

3.22

 

6.38

$

28,640,009

Exercisable at December 31, 2023

 

3,475,780

$

2.18

 

6.40

$

22,237,334

Vested and Expected to Vest at December 31, 2023

 

5,339,162

$

3.22

 

6.38

$

28,640,009

* Includes 25,000 stock options granted to a non-employee member of the Company’s advisory board.

    

    

    

Weighted-

    

Weighted -

Average

Average

Remaining

Aggregate

Number of

Exercise

Contractual

Intrinsic

Options

Price

Term (years)

Value

Outstanding at January 1, 2022

 

-

$

-

 

Granted

 

1,030,000

 

3.46

 

Exercised

 

-

 

-

 

Forfeited/Expired

 

(2,500)

 

3.41

 

Outstanding at December 31, 2022

 

1,027,500

$

3.46

 

9.75

$

-

Granted

 

3,000

 

13.05

 

Exercised

 

(63,595)

 

4.59

 

Forfeited/Expired

 

(43,334)

 

3.41

 

Outstanding at December 31, 2023

 

923,571

$

3.41

 

8.76

$

4,786,252

Exercisable at December 31, 2023

 

386,209

$

3.34

 

8.74

$

2,023,601

Vested and Expected to Vest at December 31, 2023

 

923,571

$

3.41

 

8.76

$

4,786,252

Restricted Stock Units  
Stock Options and Restricted Stock Units  
Summary of restricted stock under the company's plan

    

    

Weighted-

Number of

Average

Restricted Stock

Grant Date

Units

Fair Value

Unvested at January 1, 2023

700,000

$

5.59

Granted

49,756

8.29

Vested

 

-

 

-

Forfeited/Expired

 

-

 

-

Unvested at December 31, 2023

 

749,756

$

5.77

    

    

Weighted-

Number of

Average

Restricted Stock

Grant Date

Units

Fair Value

Unvested at January 1, 2022

-

$

-

Granted

 

700,000

5.59

Vested

 

-

 

-

Forfeited/Expired

 

-

 

-

Unvested at December 31, 2022

 

700,000

$

5.59