XML 48 R34.htm IDEA: XBRL DOCUMENT v3.21.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2020
Stockholders Equity Note [Abstract]  
Schedule of Assumptions to Estimate Fair Value of Stock Options Using Black-Scholes Option Pricing Model The Company values stock options using the Black-Scholes option pricing model and used the following assumptions during the reporting periods:

 

 

For the year ended December 31, 2020

 

 

For the year ended December 31, 2019

 

Expected terms (years)

 

5.77

 

 

 

5.50

 

Expected volatility

 

181.00%

 

 

147.63%

 

Risk-free interest rate

 

0.27% - 0.40%

 

 

2.51% -  2.59%

 

Expected dividends

 

0.00%

 

 

0.00%

 

 

Summary of Stock Option Activity

The following is a summary of stock option activity under the 2019 Plan and the 2020 Plan For the year ended December 31, 2020: 

 

 

 

Number of Options

 

 

Weighted Average Exercise Price Per Share

 

 

Weighted Average

Remaining Contractual Term (in years)

 

 

Aggregate Intrinsic Value

 

Outstanding at January 1, 2020

 

 

1,640

 

 

$

196.70

 

 

 

 

 

 

 

 

 

Granted

 

 

1,078,000

 

 

$

12.60

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancelled/Forfeited

 

 

(1,141

)

 

$

196.70

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2020

 

 

1,078,499

 

 

$

12.68

 

 

 

9.8

 

 

$

6,012

 

Exercisable at December 31, 2020

 

 

87,834

 

 

$

13.57

 

 

 

9.8

 

 

$

494

 

Summary of Stock Option Shares Outstanding and Exercisable

The following table summarizes information for stock option shares outstanding and exercisable at December 31, 2020:

 

 

 

 

 

 

 

Options Exercisable

 

Range of Exercise Prices

 

Outstanding Number of Options

 

 

Weighted Average

Remaining Option Term (in years)

 

 

Number of Options

 

$10 - $15

 

 

946,000

 

 

 

9.8

 

 

 

78,835

 

$15 - $20

 

 

81,000

 

 

 

9.8

 

 

 

4,250

 

$20 - $25

 

 

51,000

 

 

 

9.8

 

 

 

4,250

 

$25+

 

 

499

 

 

 

8.1

 

 

 

499

 

 

 

 

1,078,499

 

 

 

9.8

 

 

 

87,834

 

Summary of Recognized Share-based Compensation Cost

 

At December 31, 2020, there was approximately $8,824 of aggregate unrecognized compensation expense related to employee and board stock option grants. The cost is expected to be recognized over a weighted average period of 9.8 year. For the years ended December 31, 2020 and 2019, the Company recognized compensation expense $3,505 and $273, respectively, related to stock options granted to employees and board members, which were charged to the statement of operations as detailed below:

 

 

 

For the year ended December 31, 2020

 

 

For the year ended December 31, 2019

 

Selling, general and administrative

 

$

2,304

 

 

$

214

 

Research and development

 

 

1,110

 

 

 

59

 

Cost of goods sold

 

 

91

 

 

 

 

Total

 

$

3,505

 

 

$

273

 

 

Summary of Warrant Activity

The following is a summary of warrant activity for the year ended December 31, 2020 :

 

 

 

Warrants

 

 

Weighted Average

Exercise Price

 

 

Weighted Average

Remaining Life

(Years)

 

 

Aggregate Intrinsic Value

 

Outstanding at January 1, 2020

 

 

1,826,608

 

 

$

23.04

 

 

 

 

 

 

 

 

 

Warrants issued

 

 

2,601,900

 

 

$

8.55

 

 

 

 

 

 

 

 

 

Warrants exercised

 

 

(191,803

)

 

$

9.69

 

 

 

 

 

 

 

 

 

Warrants expired

 

 

(18

)

 

$

10.00

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2020

 

 

4,236,687

 

 

$

9.13

 

 

 

4.2

 

 

 

37,261

 

Exercisable at December 31, 2020

 

 

4,236,687

 

 

$

9.13

 

 

 

4.2

 

 

 

37,261

 

Schedule of Information Related to Stock Warrants Outstanding and Exercisable

The following table presents information related to stock warrants at December 31, 2020:

 

 

 

 

 

 

 

 

Warrants Exercisable

 

Range of Exercise Prices

 

 

Outstanding Number of Warrants

 

 

Weighted Average

Remaining Warrants Term (in years)

 

 

Number of Warrants

 

$

0.01

 

 

 

371,000

 

 

 

4.3

 

 

 

371,000

 

$

10.00

 

 

 

3,865,687

 

 

 

4.2

 

 

 

3,865,687

 

 

 

 

 

 

4,236,687

 

 

 

4.2

 

 

 

4,236,687