XML 83 R20.htm IDEA: XBRL DOCUMENT v3.21.2
STOCKHOLDERS’ EQUITY (Tables)
9 Months Ended
Sep. 30, 2021
Service Based Stock Options [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
SCHEDULE OF OPTION ACTIVITY

The following is a summary of outstanding service-based options activity (prior to the establishment of our 2020 Plan above) for the nine months ended September 30, 2021:

 

   Options Outstanding Number of Shares   Exercise Price per Share   Weighted Average Remaining Contractual Life   Weighted Average Exercise Price per Share 
                 
Balance, December 31, 2020   2,243,400   $ 0.80 - 7.95    5.14 years   $2.11 
Granted   410,000    4.7519.61    7.09 years    13.17 
Exercised   (100,000)   1.504.75    9.19 years    2.80 
Cancelled/Forfeited/Expired   (1,022,000)   0.802.00    2.51 years    1.32 
                     
Balance at September 30, 2021   1,531,400   $ 1.0019.61    6.06 years   $5.56 
                     
Exercisable December 31, 2020   1,570,428   $1.007.50    2.57 years   $1.67 
Exercisable at September 30, 2021   914,581   $ 1.0019.61    5.18 years   $3.15 

Performance Shares [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
SCHEDULE OF OPTION ACTIVITY

The following is a summary of outstanding performance-based options activity for the nine months ended September 30, 2021:

 

   Options Outstanding Number of Shares   Exercise Price per Share   Weighted Average Remaining Contractual Life   Weighted Average Exercise Price per Share 
                 
Balance at December 31, 2020   1,165,000   $1.25 7.50    4.97 years   $1.80 
Granted   -                
Exercised   (235,000)   2.00    0.22 years    2.00 
Cancelled/Expired   (385,000)   1.252.00    4.19 years    1.67 
                     
Balance at September 30, 2021   545,000   $ 1.257.50    5.97 years   $1.80 
                     
Exercisable December 31, 2020   425,000   $2.00    1.18 years   $2.00 
Exercisable at September 30, 2021   90,000   $ 1.752.00    2.13 years   $1.96 

Restricted Stock Units (RSUs) [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
SCHEDULE OF WARRANT AND RESTRICTED STOCK OUTSTANDING AND EXERCISABLE

The following is a summary of outstanding RSU activity under our 2020 Plan during the nine months ended September 30, 2021:

 

   RSUs Outstanding Number of Shares 
Balance at December 31, 2020   35,000 
Granted   431,250 
Vested   (69,875)
Cancelled/Forfeited/Expired   - 
Balance at September 30, 2021   396,375 
2020 Plan [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
SCHEDULE OF OPTION ACTIVITY

The following is a summary of outstanding options activity under our 2020 Plan for the nine months ended September 30, 2021:

 

   Options Outstanding Number of Shares   Exercise Price per Share   Weighted Average Remaining Contractual Life   Weighted Average Exercise Price per Share 
                 
Balance, December 31, 2020   829,000   $ 5.208.81    9.75 years   $7.49 
Granted   1,276,500    6.0021.02    9.50 years    10.65 
Exercised   -                
Cancelled/Forfeited/Expired   (11,000)   13.74    9.73 years    13.74 
                     
Balance at September 30, 2021   2,094,500   $ 5.2021.02    8.42 years   $9.38 
                     
Exercisable at December 31, 2020   76,222   $ 5.208.81    9.77 years   $7.74 
Exercisable at September 30, 2021   506,104   $ 5.2021.02    9.18 years   $8.79 

SCHEDULE OF WARRANT AND RESTRICTED STOCK OUTSTANDING AND EXERCISABLE

The following is a summary of outstanding and exercisable warrants activity during the nine months ended September 30, 2021:

 

   Warrants Outstanding Number of Shares   Exercise Price per Share   Weighted Average Remaining Contractual Life  Weighted Average Exercise Price per Share 
Balance at December 31, 2020   3,550,471    $ 1.40 5.75   5.58 years  $4.56 
Granted   500,000    12.00   4.67 years   12.00 
Exercised/Expired   (162,033)   1.754.75   1.83 years   2.97 
                   
Balance at September 30, 2021   3,888,438    $ 1.40 12.00   4.94 years  $5.59 
                   
Exercisable December 31, 2020   2,144,700    $  1.40 5.75   7.67 years  $4.29 
Exercisable September 30, 2021   2,621,307    $ 1.4012.00   6.36 years  $5.98