XML 24 R15.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders’ Equity (Tables)
3 Months Ended
Mar. 31, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Share Based Payments Award Stock Options Valuation Assumptions

 

Assumptions:

 

   2022   2021 
Dividend yield   0.00%   0.00%
Risk-free interest rate   0.95-1.65%   0.19-0.67%
Expected volatility   106.4-110.0 %   117.0124.0%
Expected life (in years)   5   5
Schedule of Stock Option Activity

Option activity for the three months ended March 31, 2022 and the year ended December 31, 2021 was as follows:

 

   Options   Weighted Average Exercise Price ($)   Weighted Average Remaining Contractual Life (Yrs.)   Aggregate Intrinsic Value ($) 
                 
Options outstanding at December 31, 2020   713,010    5.15    4.40    477,802 
Granted   698,831    3.29    4.39    46,800 
Exercised   (5,204)   2.50    -    - 
Forfeited or cancelled   (10,755)   3.49    -    - 
Options outstanding at December 31, 2021   1,395,882    4.24    3.89    - 
Granted   162,000    2.50    4.94    - 
Exercised   -    -    -    - 
Forfeited or cancelled   (10,085)   3.60    -    - 
Options outstanding March 31, 2022   1,547,797    4.06    3.78    - 
Options expected to vest in the future as of March 31, 2022   526,617    3.29    4.12    - 
Options exercisable at March 31, 2022   1,021,180    4.46    3.60    - 
Options vested, exercisable, and options expected to vest at March 31, 2022   1,547,797    4.06    3.78    - 
Schedule of Warranty Activity

Warrant activity for the three months ended March 31, 2022 the year ended December 31, 2021 was as follows:

 

   Warrants   Weighted Average Exercise Price ($)   Weighted Average Remaining Contractual Life (Yrs.) 
Warrants outstanding at December 31, 2020   1,881,429    7.57    4.16 
Granted   2,602,143    4.36    1.63 
Exercised   (495,641)   -    - 
Forfeited or cancelled   -    -    - 
Warrants outstanding at December 31, 2021   3,987,931    6.10    2.10 
Granted   -    -    - 
Exercised   -    -    - 
Forfeited or cancelled   (162,150)   40.00    - 
Warrants outstanding at March 31, 2022   3,825,781    4.66    1.94 
Stock Appreciation Rights [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Share Based Payments Award Stock Options Valuation Assumptions

The fair value of SAR awards was estimated using the Black-Scholes model with the following weighted-average assumptions for the three months ended March 31, 2022 and the year ended December 31, 2021:

 

Assumptions:

 

   2022   2021 
Dividend yield   0.00%   0.00%
Risk-free interest rate   0.82-1.65%    0.39-0.40% 
Expected volatility   108.4%-119.0%   123.0%
Expected life (in years)   5   5

Schedule of Stock Option Activity

SARs activity for the three months ended March 31, 2022 and the year ended December 31, 2021 was as follows:

 

   Options   Weighted Average Exercise Price ($)   Weighted Average Remaining Contractual Life (Yrs.)   Aggregate Intrinsic Value ($) 
           -     
SARs outstanding at December 31, 2020   127,679    2.61    4.52    97,919 
Granted   242,945    3.43    4.61    - 
Exercised   -    -    -    - 
Forfeited or cancelled   -    -    -    - 
SARs outstanding at December 31, 2021   370,624    3.15    4.24    - 
Granted   45,033    2.33    4.86    - 
Exercised   -    -    -    - 
Forfeited or cancelled   -    -    -    - 
SARs outstanding March 31, 2022   415,657    3.06    4.08    2,046 
SARs expected to vest in the future as of March 31, 2022   339,732    3.16    4.16    - 
SARs exercisable at March 31, 2022   75,925    2.63    3.74    2,046 
SARs vested, exercisable, and SARs expected to vest at March 31, 2022   415,657    3.06    1.08    2,046