XML 125 R26.htm IDEA: XBRL DOCUMENT v3.23.1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF WARRANT AND RESTRICTED STOCK OUTSTANDING AND EXERCISABLE

A summary of outstanding and exercisable warrant activity is as follows:

   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   $ 1.405.75     6.85 years   $4.56 
Granted   500,000    12.00    4.67 years    12.00 
Exercised   (162,033)     1.754.75     1.83 years    2.97 
Balance at December 31, 2021   3,888,438   $ 1.4012.00     5.85 years   $5.59 
Granted   -                
Exercised   (22,000)   1.75         1.75 
Cancelled/Forfeited/Expired   (6,800)   2.00         2.00 
Balance at December 31, 2022   3,859,638   $ 1.4012.00    4.89 years   $5.60 
                     
Exercisable December 31, 2021   2,621,307   $ 1.4012.00    6.36 years   $5.98 
Exercisable December 31, 2022   3,836,993   $ 1.4012.00    4.88 years   $5.63 

Service-Based Stock Options [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF OPTION ACTIVITY

A summary of outstanding service-based options activity (prior to the establishment of our 2020 Plan above) is as follows:

 

   Options Outstanding
Number of Shares
   Exercise Price per Share   Weighted Average
Remaining
Contractual Life
   Weighted Average
Exercise Price per Share
 
Balance, December 31, 2020   2,457,400   $0.80 - 7.95    5.25 years   $2.30 
Granted   490,000   3.7819.61    6.53 years    11.64 
Exercised   (1,122,000)  0.802.00    2.22 years    1.38 
Cancelled/Forfeited/Expired   (166,667)  1.507.50    8.74 years    4.51 
Balance at December 31, 2021   1,658,733   $1.0019.61    5.85 years   $5.45 
Granted   50,000   4.12    4.01 years    4.12 
Exercised   (149,400)  1.002.00         1.23 
Cancelled/Forfeited/Expired   (120,000)   1.004.12    3.21 years    3.33 
Balance at December 31, 2022   1,439,333   $1.0019.61    5.63 years   $6.11 
                   
Exercisable December 31, 2021   1,019,164   $1.0019.61    5.21 years   $3.60 
Exercisable at December 31, 2022   1,158,764   $1.0019.61    5.63 years   $5.25 
Performance Shares [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF OPTION ACTIVITY

A summary of outstanding performance-based options activity is as follows:

 

    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     1,155,000     $ 1.252.50       4.94 years     $ 1.71  
Granted     -                          
Exercised     (235,000 )     2.00       0.03 years       2.00  
Cancelled/Forfeited/Expired     (385,000 )     1.252.00       3.94 years       1.67  
Balance at December 31, 2021     535,000     $ 1.252.50       5.59 years     $ 1.60  
Granted     150,000       4.12       3.01 years       4.12  
Exercised     -                          
Cancelled/Forfeited/Expired     (150,000 )     4.12       3.01 years       4.12  
Balance at December 31, 2022     535,000     $ 1.252.50       4.59 years     $ 1.60  
                                 
Exercisable December 31, 2021     100,000     $ 1.752.50       1.96 years     $ 2.01  
Exercisable at December 31, 2022     470,000     $ 1.502.50       4.58 years     $ 1.61  
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

A summary of outstanding RSU activity (outside of our 2020 Plan) is as follows:

   RSU Outstanding
Number of Shares
 
Balance at December 31, 2020   - 
Granted   620,000 
Vested   (20,000)
Balance at December 31, 2021   600,000 
Granted   260,000 
Vested   (145,000)
Balance at December 31, 2022   715,000 
Restricted Stock Units (RSUs) [Member] | 2020 Plan [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF WARRANT AND RESTRICTED STOCK OUTSTANDING AND EXERCISABLE

A summary of outstanding RSU activity under our 2020 Plan is as follows:

    RSU Outstanding
Number of Shares
 
Balance at December 31, 2020     -  
Granted     459,250  
Vested     (77,875 )
Forfeited     (6,000 )
Balance at December 31, 2021     375,375  
Granted     922,500  
Vested     (177,125 )
Forfeited     (92,500 )
Balance at December 31, 2022     1,028,250  
2020 Plan [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF OPTION ACTIVITY

A summary of outstanding options activity under our 2020 Plan is as follows:

 

    Options Outstanding
Number of Shares
    Exercise Price per Share     Weighted Average
Remaining
Contractual Life
    Weighted Average
Exercise Price per Share
 
                         
Balance, December 31, 2020     720,000     $ 7.218.81       9.76 years     $ 7.73  
Granted     1,354,500       4.5721.02       8.99 years       10.34  
Exercised     -                          
Cancelled/Forfeited/Expired     (11,000 )     13.74       9.48 years       13.74  
Balance at December 31, 2021     2,063,500     $ 4.5721.02       8.04 years     $ 9.41  
Granted     169,500       2.3013.74       3.78 years       6.12  
Exercised     -                          
Cancelled/Forfeited/Expired     (448,413 )     3.6813.74       7.99 years       7.66  
Balance at December 31, 2021     1,784,587     $ 2.3021.02       6.95 years     $ 9.54  
                                 
Exercisable at December 31, 2021     636,229     $ 4.5721.02       8.95 years     $ 9.18  
Exercisable at December 31, 2022     1,185,153     $ 2.3021.02       7.64 years     $ 9.62