XML 107 R87.htm IDEA: XBRL DOCUMENT v3.23.3
STOCK BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2022
STOCK BASED COMPENSATION  
Summary of fair value of restricted stock units determined using the Black-Scholes option-pricing model with the weighted-average assumptions

2021

 

Expected volatility

    

75.00

%

Risk-free interest rate

 

0.72

Probability weighted time to exit

 

5

years

Expected dividend yield

 

0

Employees  
STOCK BASED COMPENSATION  
Summary of activity related to restricted common stock

    

    

Weighted

average

grant-date

Number of

fair value

shares

per share

Beginning balance, January 1, 2020

 

 

Granted

 

380,500

 

1.26

Vested

 

(132,251)

 

1.37

Canceled and forfeited

 

(22,000)

 

0.93

Ending balance, December 31, 2020

 

226,249

 

1.22

Beginning balance, January 1, 2021

 

226,249

 

1.22

Granted

 

136,000

 

1.42

Vested

 

(113,477)

 

1.33

Canceled and forfeited

 

(96,625)

 

1.23

Ending balance, December 31, 2021

 

152,147

 

1.31

Beginning balance, January 1, 2022

 

152,147

 

1.31

Granted

 

204,625

 

3.82

Vested

 

(138,303)

 

2.02

Canceled and forfeited

 

(10,250)

 

1.26

Ending balance, December 31, 2022

 

208,219

 

3.30

Summary of total stock-based compensation expense

    

December 31,

    

December 31,

    

December 31,

2022

2021

2020

Cost of revenues

 

8,978

 

19,419

 

16,150

General and administrative expenses

 

190,295

 

48,942

 

161,881

Selling and marketing expenses

 

15,954

 

2,707

 

3,159

Total

 

215,227

 

71,068

 

181,190

Summary of fair value of stock options determined using the Black-Scholes option-pricing model with the weighted-average assumptions

    

2022 – July

    

2021 – January

    

2021 – July

    

2021 – October

    

2020 – August

 

Expected volatility

 

75.00

%

65.00

%

75.00

%

75.00

%

75.00

%

Risk-free interest rate

 

0.72

%

0.18

%

0.72

%

0.93

%

0.22

%

Probability weighted time to exit

 

3

years

3

years

5

years

5

years

4

years

Expected dividend yield

 

0

 

0

 

0

 

0

 

0

Third-party consultant  
STOCK BASED COMPENSATION  
Summary of activity related to restricted common stock

    

    

Weighted

average

grant-date

Number of

fair value

shares

per share

Beginning balance, January 1, 2021

 

 

Granted(*)

 

60,232

 

1.96

Vested

 

(6,518)

 

1.96

Ending balance, December 31, 2021

 

53,714

 

1.96

Beginning balance, January 1, 2022

 

53,714

 

1.96

Granted

 

10,000

 

3.82

Vested

 

(10,680)

 

2.51

Ending balance, December 31, 2022

 

53,034

 

2.20

(*)

30,116 of these shares will vest on the occurrence of a public offering that is in compliance with the minimum stock price and gross proceeds defined in the service agreement with the consultant. The other 30,116 will vest over a four year period.

Summary of total stock-based compensation expense

    

December 31,

    

December 31,

    

December 31,

2022

2021

2020

General and administrative expenses

 

26,893

 

12,776

 

Total

 

26,893

 

12,776

 

Summary of fair value of stock options determined using the Black-Scholes option-pricing model with the weighted-average assumptions

    

2022

    

2021

 

Expected volatility

 

75.00

%

75.00

%

Risk-free interest rate

 

0.72

 

0.93

Probability weighted time to exit

 

3

years

5

years

Expected dividend yield

 

0

 

0