XML 44 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
STOCKHOLDERS’ EQUITY (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2023
Dec. 31, 2022
Equity [Abstract]    
Schedule of black scholes option pricing model
    
  

At

September 30, 2023

 
Grant date share price   $2.10 - $5.13 
Grant date exercise price   $1.79 - $4.36 
Expected term   0.25 years - 0.5 years 
Expected volatility   89.7% - 103.4% 
Risk-free rate   4.76% - 5.53% 
Expected dividend rate   0%
Schedule of stock-based compensation
     
   At
September 30, 2023
 
Cash payment received from employee withholdings  $189,849 
Cash from employee withholdings used to purchase shares under ESPP   (117,048)
Cash and ESPP employee withholding liability  $72,801 

 

     
   For the Nine Months ended 
  

September 30,

2023

 
Cash from employee withholdings used to purchase ESPP shares  $117,048 
Stock based compensation expense   98,945 
Total increase to equity for nine months ended September 30, 2023  $215,993 
 
Schedule of stock option issuance of shares
                     
        Weighted   Average     
        Average   Remaining   Aggregate 
    Number of   Exercise   Contractual   Intrinsic 
    Options   Price   Term (Years)   Value 
Outstanding at December 31, 2021    431,266   $4.98    3.4   $—   
Granted    685,000   $6.41    4.0   $—   
Forfeited    (190,000)  $6.41    —     $—   
Outstanding at December 31, 2022    926,266   $5.74    3.3   $—   
Exercisable at December 31, 2022    404,599   $5.02    3.3   $—   
                      
Outstanding at December 31, 2022    926,266   $5.74    3.3   $—   
Granted    353,117   $4.22    4.5   $—   
Exercised/Forfeited/Expired    (61,608)  $4.48    —     $—   
Outstanding at September 30, 2023    1,217,775   $5.37    3.0   $—   
Exercisable at September 30, 2023    581,325   $5.38    2.1   $—   
                         
                Weighted        
          Weighted     Average        
          Average     Remaining     Aggregate  
          Exercise     Contractual     Intrinsic  
    Shares     Price     Term (Years)     Value  
Outstanding at December 31, 2020     451,898     $ 5.06       4.2        
Granted     20,000     $ 4.32       4.0        
Forfeited     (40,632 )   $ 14.00              
Outstanding at December 31, 2021     431,266     $ 4.98       3.4     $ 197,506  
Exercisable at December 31, 2021     312,310     $ 5.25       3.4        
                                 
Outstanding at December 31, 2021     431,266     $ 4.98       3.4     197,506  
Granted     685,000     $ 6.41       4.0        
Exercised/Forfeited     (190,000 )   $ 6.41              
Outstanding at December 31, 2022     926,266     $ 5.74       3.3     $ 0  
Exercisable at December 31, 2022     404,599     $ 5.02       3.3        
Schedule of warrants outstanding
                 
           Weighted     
       Weighted   Average     
       Average   Remaining   Aggregate 
   Number of   Exercise   Contractual   Intrinsic 
   Warrants   Price   Term (Years)   Value 
Outstanding at December 31, 2021   1,376,466   $8.18    1.9       
Warrants expired, forfeited, cancelled or exercised   (1,228,875)         —      —   
Warrants issued               —      —   
Outstanding at December 31, 2022   147,591   $8.63    0.8       
Exercisable at December 31, 2022   147,591   $8.63    0.8       
                     
Outstanding at December 31, 2022   147,591   $8.63    0.8       
Warrants expired, forfeited, cancelled or exercised   (67,500)         —      —   
Warrants issued               —      —   
Outstanding at September 30, 2023   80,091   $8.53    0.6       
Exercisable at September 30, 2023   80,091   $8.53    0.6       
                         
                Weighted        
          Weighted     Average        
          Average     Remaining     Aggregate  
    Number of     Exercise     Contractual     Intrinsic  
    Warrants     Price     Term (Years)     Value  
Outstanding at December 31, 2020     1,587,553     $ 8.62       2.0        
Warrants expired, forfeited, cancelled or exercised     (232,517 )                        
Warrants issued     21,430     $ 7.70       1.9        
Outstanding at December 31, 2021     1,376,466     $ 8.18       1.9        
Exercisable at December 31, 2021     1,376,466     $ 8.18       1.9        
                                 
Outstanding at December 31, 2021     1,376,466     $ 8.18       1.9        
Warrants expired, forfeited, cancelled or exercised     (1,228,875 )                      
Warrants issued     0     $              
Outstanding at December 31, 2022     147,591     $ 8.63       0.8        
Exercisable at December 31, 2022     147,591     $ 8.63       0.8