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
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
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
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   $—   
Schedule of options activity                         
                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
 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       
Schedule of warrants outstanding                         
                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