Quarterly report pursuant to Section 13 or 15(d)

STOCK OPTIONS AND WARRANTS (Tables)

v3.21.1
STOCK OPTIONS AND WARRANTS (Tables)
3 Months Ended
Mar. 31, 2021
Disclosure Text Block [Abstract]  
Summary of option award activity and awards outstanding

A summary of the option award activity in 2021 and awards outstanding at March 31, 2021 is as follows:

 

            Weighted    
        Weighted   Average    
    Shares   Average   Remaining   Aggregate
    Under   Exercise   Contractual   Intrinsic
    Option   Price   Life (Years)   Value
                 
Outstanding at December 31, 2020     19,230,214       0.16       3.9     $ 30,044,649  
                                 
Granted     140,500       5.92                  
Exercised                            
Forfeited     (100,000 )     0.41               —    
Expired                         —    
                                 
Outstanding at March 31, 2021     19,270,714       2.56       2.8     $ 116,514,943  
                                 
Vested and exercisable at March 31, 2021     18,123,095       1.97       2.7     $ 110,605,999  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions

The following table illustrates the assumptions used in estimating the fair value of options granted during the periods presented: 

 

    Three months ended March 31, 2021
Expected Term (in Years)     2 to 5  
Volatility     85 %
Risk Free Rate     1.4 %
Dividend Yield     0 %
Suboptimal Exercise Factor (1)     1.3  
Exit Rate Pre-vesting (2)     0 %
Exit Rate Post-vesting (3)     0 %
Aggregate Grant Date Fair Value   $ 470,630  

 

(1) The suboptimal exercise factor estimates the value realized by the holder upon exercise of the option and the estimated point at which an option holder would exercise an in-the-money option. The Company estimated the suboptimal factor based on the holder realizing a pre-tax profit of $500,000.

 

(2) Assumed forfeiture rate for market condition option awards prior to vesting.

 

(3) Assumed expiration or forfeiture rate for market condition option awards after vesting.