XML 58 R38.htm IDEA: XBRL DOCUMENT v3.24.1
Stockholders Equity (Tables)
12 Months Ended
Dec. 31, 2023
Stockholders Equity  
Schedule of Stock Options Activity

Stock Options

 

Number of Shares

 

 

 Weighted Average Exercise Price per Share

 

 

 Weighted Average Remaining Contractual Term

 

 

 Aggregate Intrinsic Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2023

 

 

107,201

 

 

$8.31

 

 

 

1.92

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

Exercised

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

Expired/Forfeited

 

 

-

 

 

$-

 

 

 

-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2023

 

 

107,201

 

 

$8.31

 

 

 

0.94

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vested and Exercisable at December 31, 2023

 

 

107,201

 

 

$8.31

 

 

 

0.94

 

 

$-

 

Schedule of the restricted Common Stock activity

Restricted Stock Awards

 

Shares

 

 

 Weighted Average Grant Date Fair Value per Share

 

 

 Aggregate

Fair Value

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2023

 

 

366,597

 

 

$6.97

 

 

$2,555,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

280,669

 

 

$1.42

 

 

$398,338

 

Vested

 

 

(82,865)

 

$3.84

 

 

$(318,202)

Forfeited

 

 

(13,820)

 

$4.17

 

 

$(57,686)

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2023

 

 

550,581

 

 

$3.82

 

 

$2,103,219

 

Weighted average assumptions

 

 

 Years ended

 

 

 

 December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Dividend Yield

 

 

n/a

 

 

 

0.00%

Volatility

 

 

n/a

 

 

 

57.45%

Risk-Free Interest Rate

 

 

n/a

 

 

 

4.00%

Expected Life

 

 

n/a

 

 

3 years