Stockholders’ Equity | Note 6. Stockholders’ Equity The following are changes in stockholders’ equity for the nine months ended September 30, 2021 and September 30, 2022: Barfresh Food Group, Inc. Condensed Consolidated Statements of Stockholders’ Equity Schedule of Changes in Stockholders' Equity Additional Common Stock paid in Accumulated Shares Amount Capital (Deficit) Total Balance December 31, 2020 11,471,797 $ - $ 53,224,000 $ (50,900,000 ) $ 2,324,000 Issuance of stock for capital raise 1,282,051 - 6,000,000 - 6,000,000 Conversion of debt and accrued interest 114,614 - 685,000 - 685,000 Interest paid in shares 19,377 - 151,000 - 151,000 Issuance of stock for services 4,579 - 75,000 - 75,000 Equity based compensation - - 52,000 - 52,000 Shares issued for warrant exercise Shares issued for warrant exercise, shares Net loss - - - (1,396,000 ) (1,396,000 ) Balance September 30, 2021 12,892,418 $ - $ 60,187,000 $ (52,296,000 ) $ 7,891,000 Additional Common Stock paid in Accumulated Shares Amount Capital (Deficit) Total Balance December 31, 2021 12,905,112 $ - $ 60,341,000 $ (52,165,000 ) $ 8,176,000 Beginning balance 12,905,112 $ - $ 60,341,000 $ (52,165,000 ) $ 8,176,000 Shares issued for warrant exercise 986 - 5,000 - 5,000 Equity based compensation 5,000 - 211,000 - 211,000 Issuance of stock for services 23,643 - 173,000 - 173,000 Net loss - - - (4,339,000 ) (4,339,000 ) Balance September 30, 2022 12,934,741 $ - $ 60,730,000 $ (56,504,000 ) $ 4,226,000 Ending balance 12,934,741 $ - $ 60,730,000 $ (56,504,000 ) $ 4,226,000 Warrants During the nine months ended September 30, 2022, 102,852 8.82 986 5.07 5,000 Equity Incentive Plan Stock Options The following is a summary of stock option activity for the nine months ended September 30, 2022: Summary of Stock Options Activity Number of Options Weighted average exercise price per share Remaining term in years Outstanding on December 31, 2021 625,016 $ 7.55 3.8 Issued 56,980 $ 5.90 Cancelled/expired (17,644 ) $ 5.08 Outstanding on September 30, 2022 664,352 $ 7.38 3.2 Exercisable, September 30, 2022 577,242 $ 7.64 2.7 The fair value of the options issued was calculated using the Black-Scholes option pricing model, based on the following: Summary of Fair Value of Options Using Black-Sholes Option Pricing Model 2022 Expected term (in years) 5.5 8 Weighted average expected volatility 84.8 % Weighted average risk-free interest rate 2.1 % Expected dividends $ - Weighted average grant date fair value per share $ 4.53 As of September 30, 2022, the Company has approximately $ 180,000 2.2 Restricted Stock The following is a summary of restricted stock award and restricted stock unit activity for the nine months ended September 30, 2022: Summary of Restricted Stock Award and Restricted Stock Unit Activity Number of shares Weighted average grant date fair value Unvested at January 1, 2022 - $ - Granted 41,554 $ 5.27 Forfeited (4,631 ) $ 5.38 Unvested at September 30, 2022 36,923 $ 5.25 As of September 30, 2022, the Company has approximately $ 104,000 2.1 Performance Stock Units During the nine months ended September 30, 2022, the Company issued performance share units (“PSUs”) that represent shares potentially issuable in the future. Issuance is based upon Company and individual performance over the remainder of 2022. The PSUs vest only upon the achievement of the applicable performance goals and depending on the particular grantee and achievement on the performance goals, the grantee may earn between 0 200 The following table summarizes the activity for the Company’s unvested PSUs for the nine months ended September 30, 2022: Summary of Performance Stock Unit Activity Number of shares Weighted average grant date fair value Unvested at January 1, 2022 - $ - Granted 123,512 $ 4.50 Forfeited (1,889 ) $ 4.50 Unvested at September 30, 2022 121,623 $ 4.50 The stock-based compensation expense recognized each period is dependent upon the Company’s estimate of the number of shares that will ultimately vest based on the achievement of certain performance conditions. Future stock-based compensation for unvested performance-based awards could reach a maximum of $ 547,000 |