XML 23 R13.htm IDEA: XBRL DOCUMENT v3.22.2.2
Stockholders’ Equity
 6 Months Ended
Jun. 30, 2022
Stockholders' Equity Note [Abstract]  
Stockholders’ Equity

Note 6. Stockholders’ Equity

 

Authorized Shares

 

The Company has 45,000,000 Common shares and 900,000 Series A convertible preferred shares authorized with a par value of $0.001 per share.

 

Common Stock

 

Issuance of Shares for Vested Restricted Stock Units

 

Between January 20, 2022 and May 16, 2022, the Company issued a total of 71,666 shares of common stock to holders of fully vested restricted stock units.

 

Issuance of Shares Pursuant to Settlement of Accounts Payable

 

On March 31, 2022, the Company issued 12,196 shares of common stock in full settlement of $10,000 of accounts payable. The shares had a fair value of $0.82 per share.

 

Issuance of Shares Pursuant to Legal Settlement

 

Between January 18, 2022 and March 18, 2022, the Company issued an aggregate 71,758 shares of common stock in settlement of $75,000 pursuant to a legal settlement.

 

Issuance of Shares in conjunction with capital raise

 

On June 28, 2022, the Company issued 277,778 shares of common stock as commitment shares pursuant to a capital funding agreement. The shares had a fair value of $200,000 or $0.72 per share.

 

Equity Financing

 

During May 2020, the Company received $515,000 of a committed $565,000 from the sale of 135,527 shares of common stock (at a price of $3.80 per share) and warrants to purchase 169,409 shares of common stock, at an exercise price of $4.00 per share. As of June 30, 2022, $415,000 worth of the shares and warrants have been issued. The remaining $125,000 received by the Company is included in equity financing within current liabilities on the consolidated balance sheet.

 

Stock Incentive Plan

 

The number of shares of the Company’s common stock that are issuable pursuant to warrant and stock option grants with time-based vesting as of and for the six months ended June 30, 2022 were:

 

   Warrant Grants   Stock Option Grants   Restricted
Stock Units		 
   Number of
shares
subject to
warrants		   Weighted-
average
exercise
price per
share		   Number of
shares
subject to
options		   Weighted-
average
exercise
price per
share		   Number of
shares
subject to
restricted
stock units		 
Balance at December 31, 2021   1,043,525   $2.57    118,388   $3.25    2,160,757 
Granted   
-
    
-
    
-
    
-
    443,954 
Exercised   
-
    
-
    
-
    
-
    (155,620)
Cancelled/Expired   
-
    
-
    
-
    
-
    
-
 
Balance at June 30, 2022   1,043,525   $2.57    118,388   $3.25    2,449,091 
Exercisable at June 30, 2022   1,043,525   $2.57    118,388   $3.25    2,045,211 

 

The Company has classified the warrant as having Level 2 inputs, and has used the Black-Scholes option-pricing model to value the warrants.

 

The Company’s outstanding warrants and options at June 30, 2022 are as follows:

 

Warrants Outstanding  Warrants Exercisable 
Exercise Price Range  Number
Outstanding		   Weighted Average
Remaining
Contractual Life (in
years)		   Weighted Average
Exercise Price		   Number
Exercisable		   Weighted Average
Exercise Price		   Intrinsic Value 
$1.79 - $20.90    1,043,525    2.49   $2.57    1,043,525   $2.57    
           -
 

 

Options Outstanding  Options Exercisable 
Exercise Price Range  Number
Outstanding		   Weighted Average
Remaining
Contractual Life (in
years)		   Weighted Average
Exercise Price		   Number
Exercisable		   Weighted Average
Exercise Price		   Intrinsic Value 
$2.64 - $28.50   118,388    2.19   $   3.25    118,388   $3.25    
           -
 

 

As of June 30, 2022 and December 31, 2021, the total unrecognized expense for unvested stock options and restricted stock awards was approximately $800,000 and $1.0 million, respectively, to be recognized over a twelve month to three year period from the original grant dates.

 

Stock-based compensation expense for three and six months ended June 30, 2022 and 2021 was as follows:

  

   For the three months ended   For the six months ended 
   June 30,   June 30, 
   2022   2021   2022   2021 
Stock-based compensation expense  $297,981   $729,644   $645,549   $1,230,362 

 

Stock-based compensation expense categorized by the equity components for three and six months ended June 30, 2022 and 2021 was as follows:

 

   For the three months ended   For the six months ended 
   June 30,   June 30, 
   2022   2021   2022   2021 
Common stock  $297,981   $729,644   $645,549   $1,230,362 
Total  $297,981   $729,644   $645,549   $1,230,362