Schedule of Warrant and Stock Option Grants with Time-Based Vesting |
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 year
ended December 31, 2023 are:
|
|
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, 2022 |
|
|
104,515 |
|
|
$ |
20.25 |
|
|
|
7,891 |
|
|
$ |
48.75 |
|
|
|
160,653 |
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
95,624 |
|
Exercised |
|
|
(54,872 |
) |
|
|
9.75 |
|
|
|
- |
|
|
|
- |
|
|
|
(86,003 |
) |
Cancelled/Expired |
|
|
(38,249 |
) |
|
|
23.73 |
|
|
|
(4,558 |
) |
|
|
55.43 |
|
|
|
(4,611 |
) |
Balance at December 31, 2023 |
|
|
11,394 |
|
|
$ |
58.72 |
|
|
|
3,333 |
|
|
$ |
39.60 |
|
|
|
165,663 |
|
Exercisable at December 31, 2023 |
|
|
11,394 |
|
|
$ |
58.72 |
|
|
|
3,333 |
|
|
$ |
39.60 |
|
|
|
165,663 |
|
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 year
ended December 31, 2022 are:
|
|
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 |
|
|
69,568 |
|
|
$ |
38.55 |
|
|
|
7,891 |
|
|
$ |
48.75 |
|
|
|
144,053 |
|
Granted |
|
|
34,947 |
|
|
|
9.75 |
|
|
|
- |
|
|
|
- |
|
|
|
31,021 |
|
Exercised |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(14,421 |
) |
Cancelled/Expired |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Balance at December 31, 2022 |
|
|
104,515 |
|
|
$ |
20.25 |
|
|
|
7,891 |
|
|
$ |
48.75 |
|
|
|
160,653 |
|
Exercisable at December 31, 2022 |
|
|
104,515 |
|
|
$ |
20.25 |
|
|
|
7,891 |
|
|
$ |
48.75 |
|
|
|
151,145 |
|
|
Schedule of Company’s Outstanding Warrants and Options |
The Company’s outstanding
warrants and options at December 31, 2023 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 |
|
$51.30 – $60.00 |
| |
11,394 |
|
| |
1.62 |
|
| $ |
58.72 |
|
| |
11,394 |
|
| $ |
58.72 |
|
| |
- |
|
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 |
|
$39.60 |
| |
3,333 |
|
| |
0.91 |
|
| $ |
39.60 |
|
| |
3,333 |
|
| $ |
39.60 |
|
| |
- |
|
|
Schedule of Stock-Based Compensation Expense Categorized by the Equity Components |
Stock-based compensation expense
categorized by the equity components for the years ended December 31, 2023 and 2022 is as follows:
|
|
For the years ended |
|
|
|
December 31, |
|
|
|
2023 |
|
|
2022 |
|
Common stock |
|
$ |
361,363 |
|
|
$ |
1,141,932 |
|
Total |
|
$ |
361,363 |
|
|
$ |
1,141,932 |
|
|