XML 31 R21.htm IDEA: XBRL DOCUMENT
v3.22.1

Stock-Based Compensation | 3 Months Ended
--- | ---
Mar. 31, 2022
Share-Based Payment Arrangement [Abstract] |
STOCK-BASED COMPENSATION |
| O. | STOCK-BASED COMPENSATION:
In November 2021, the Board of Directors adopted the Amended and Restated 2021 Equity Incentive Plan (the “2021 Plan”) which provides for the granting of non-qualified stock options and restricted stock to the Company’s employees, officers, directors, and outside consultants to purchase shares of the Company’s common stock. The number of shares of common stock available for issuance under the 2021 Plan is 942,068 shares of common stock. Stock-based compensation expense included the following components:
|  | 2022 |  |  | 2021 |
Stock Options |  | $ | 28,730 |  |  |  | - |
Restricted Stock |  |  | 89,962 |  |  |  | - |
|  |  | 118,692 |  |  |  | - |
All stock-based compensation expense is recorded in General and Administrative expense in the Statement of Earnings. Non-Qualified Stock Options: The fair value of options is estimated on the date of grant using the Black-Scholes option pricing model using the assumptions noted in the table below. The fair value is amortized as compensation cost on a straight-line basis over the requisite service period of the awards, which is generally the vesting period. The Company uses historical data on employee turnover and terminations to estimate the percentage of options that will ultimately be exercised. Expected volatility is based on historical volatility from a representative sample of publicly traded companies. The expected term represents the period of time that the options are expected to be outstanding. The risk-free interest rate is estimated using the rate of return on U.S. Treasury Notes with a life that approximates the expected life of the option. Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual results differ from the estimates. Stock-based compensation is based on awards that are ultimately expected to vest. Option awards are generally granted with an exercise price equal to the fair value of the Company’s stock at the date of grant; those options generally vest based on four years of continuous service and have 10-year contractual terms. The Black-Scholes option pricing model assumptions are as follows:
Risk-free interest rate |  | 1.335%
Expected term |  | 5.5-6.25 years
Expected volatility |  | 102.33%
Expected dividends |  | 0%
A summary of option activity under the 2021 Plan as of March 31, 2022 and 2021 and changes during the years then ended is presented below:
Options |  | Shares |  |  | Weighted Average Exercise Price |  |  | Aggregate Intrinsic Value |
Outstanding at January 1, 2021 |  |  | - |  |  |  | - |  |  |  | - |
Granted |  |  | - |  |  |  | - |  |  |  | - |
Forfeited or Expired and Other Adj |  |  | - |  |  |  | - |  |  |  | - |
Outstanding at March 31, 2021 |  |  | - |  |  |  | - |  |  |  | - |
Exercisable at March 31, 2021 |  |  | - |  |  |  | - |  |  |  | - |
Outstanding at January 1, 2022 |  |  | 1,603,000 |  |  | $ | 4.15 |  |  | $ | 3,045,700 |
Granted |  |  | 61,000 |  |  | $ | 1.80 |  |  |  | (2,820 | )
Forfeited or Expired and Other Adj |  |  | (22,000 | ) |  | $ | 4.15 |  |  |  | 52,800 |
Outstanding at March 31, 2022 |  |  | 1,642,000 |  |  | $ | 4.06 |  |  | $ | (3,797,220 | )
Exercisable at March 31, 2022 |  |  | 75,256 |  |  | $ | 3.97 |  |  | $ | (167,318 | )
The weighted-average grant-date fair value of options granted during the years ended March 31, 2022 and 2021 was $4.06 and zero, respectively. The weighted-average remaining contractual term for the outstanding options is approximately 10 years and 0 years as of March 31, 2022 and 2021, respectively. Restricted Stock : Restricted stock granted under the 2021 Plan generally vest over 10 years, based on continued employment, and are settled upon vesting shares of the Company’s common stock on a one-for-one basis. A summary of restricted stock activity under the 2021 Plan as of March 31, 2022 and 2021 and changes during the years then ended is presented below:
Restricted Stock |  | Time-Based |
Outstanding at January 1, 2021 |  |  | - |
Granted |  |  | - |
Vested |  |  | - |
Forfeited |  |  | - |
Outstanding at March 31, 2021 |  |  | - |
Outstanding at January 1, 2022 |  |  | 154,960 |
Granted |  |  | 125,000 |
Vested |  |  | (56,263 | )
Forfeited |  |  | - |
Outstanding at March 31, 2022 |  |  | 223,697 |

X
- Definition The entire disclosure for share-based payment arrangement. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -URI https://asc.fasb.org/topic&trid=2228938 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (l) -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 Reference 4: http://www.xbrl.org/2003/role/exampleRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a)(1) -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)(i) -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration