XML 38 R23.htm IDEA: XBRL DOCUMENT v3.24.1
Stockholder Equity (Tables)
12 Months Ended
Dec. 31, 2023
Schedule Of Stock Option Activity

 

 

Options

 

 

Weighted

Average

Exercise Price

 

 

Aggregate

Intrinsic Value

 

 

Weighted

Average

Remaining

Contractual

Life (Years)

 

Options outstanding at December 31, 2021

 

 

12,300,000*

 

 

0.37

 

 

$30,504,000

 

 

 

5.62

 

Granted

 

 

1,415,000

 

 

 

2.88

 

 

 

 

 

 

 

Exercised

 

 

(25,352 )

 

 

1.67

 

 

 

 

 

 

 

Expired/forfeit

 

 

(937,648 )

 

 

0.67

 

 

 

 

 

 

 

Options outstanding at December 31, 2022

 

 

12,752,000

 

 

 

0.62

 

 

$28,543,370

 

 

 

5.09

 

Granted

 

 

1,473,000

 

 

 

2.43

 

 

 

 

 

 

 

Exercised

 

 

(2,379,038 )

 

 

0.27

 

 

 

 

 

 

 

Expired/forfeit

 

 

(1,017,788 )

 

 

1.78

 

 

 

 

 

 

 

Options outstanding at December 31, 2023

 

 

10,828,174

 

 

 

0.83

 

 

$6,374,433

 

 

 

4.66

 

Exercisable at December 31, 2023

 

 

8,533,871

 

 

 

1.79

 

 

$8,710,000

 

 

 

3.59

 

Schedule Of Warrant Activity

 

 

Shares

 

 

Weighted

Average

Exercise

Price

 

 

Aggregate

Intrinsic

Value

 

 

Weighted

Average

Remaining

Contractual

Life (Years)

 

Balance at December 31, 2021

 

 

1,250,000

 

 

 

2.50

 

 

$437,500

 

 

 

2.96

 

Issued

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

1,250,000

 

 

 

2.50

 

 

$450,000

 

 

 

1.96

 

Issued

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(15,000 )

 

 

2.50

 

 

 

 

 

 

 

Balance at December 31, 2023

 

 

1,235,000

 

 

 

2.50

 

 

$

 

 

 

0.96

 

Stock Option [Member]  
Schedule Of Stock Option Assumptions

 

 

For the years ended

 

 

 

2023

 

 

2022

 

Dividend yield

 

 

0.00%

 

 

0.00%

Expected life

 

5.45 – 6.53 Years

 

 

5.28 – 6.10 Years

 

Expected volatility

 

26.25-35.88

 

34.37-39.18

Risk-free interest rate

 

3.57-4.66

 

1.44-4.30