XML 38 R26.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2

Stockholders' Equity (Tables)

3 Months Ended

Mar. 31, 2024

Stockholders' Equity

Schedule of restricted Stock Units activity

​

​	​	​	​	​	​
​	​	​	​	Weighted
​	​	​	​	Average
​	​	Number of	​	Exercise
​		RSUs		Price
RSUs non-vested January 1, 2024		106,019	​	$	2.12
Granted		—	​		—
Vested		—	​		—
Forfeited		—	​		—
RSUs non-vested March 31, 2024		106,019	​	$	2.12
​	​	​	​	​	​
Vested RSUs undelivered March 31, 2024		135,745	​	$	2.22

Summary of the option activity

​

​	​	​	​	​	​	​	​	​	​	​
​				​			Weighted		​
​	​	​		Weighted			Average	​	​	​
​	​	​		Average			Remaining		Aggregate
​		Number of		Exercise			Life		Intrinsic
​		Options		Price			In Years		Value
Outstanding, January 1, 2024		5,306,377	​	$	3.31				​
Granted		863,000	​		1.88				​
Exercised		—	​		—				​
Forfeited		(146,500)	​	​	1.27		​	​	​	​
Outstanding, March 31, 2024	​	6,022,877	​	$	3.19	​	6.9	​	$	—
​	​	​	​	​	​	​	​	​	​	​
Exercisable, March 31, 2024		4,147,529	​	$	3.63		5.8	​	$	—

Schedule of information related to stock options

The following table presents information related to stock options as of March 31, 2024:

​

​	​	​	​	​	​	​	​
Options Outstanding					Options Exercisable
​	​	​	​		Weighted	​	​
​	​		Outstanding		Average		Exercisable
Exercise			Number of		Remaining Life		Number of
Price			Options		In Years		Options
​	$1.00 - $1.99		2,299,482	​	4.5		1,049,492
​	$2.00 - $2.99		1,446,663	​	6.6		995,502
​	$3.00 - $3.99		898,528	​	6.3		781,568
​	$4.00 - $4.99		333,000	​	7.4		275,930
​	$5.00 - $5.99		50,805	​	3.5		50,638
​	$6.00 - $6.99		843,759	​	5.9		843,759
​	$7.00+		150,640	​	4.0		150,640
​	​	​	6,022,877	​	5.8	​	4,147,529

Schedule of Black-Scholes option pricing model to stock options granted

​

​	​	​	​	​
​	​	For the Three Months Ended
​	​	March 31,
​		2024		2023
Expected term (years)	​	5.85 - 10.00		5.85 - 10.00
Risk free interest rate	​	4.04% - 4.24%	​	3.60% - 4.18%
Expected volatility	​	80% - 82%	​	82% - 83%
Expected dividends	​	0.00%	​	0.00%

X

- Definition

Tabular disclosure of share-based payment arrangement.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-1

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_DisclosureOfShareBasedCompensationArrangementsByShareBasedPaymentAwardTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration