EQUITY COMPENSATION PLANS AND WARRANTS | NOTE 11 – EQUITY COMPENSATION PLANS AND WARRANTS Equity Compensation Plans As of September 30, 2022, the Company has approximately 228,000 For the nine months ended September 30, 2022, the Company issued the below shares and granted the following stock-based awards: On January 2, 2022, Michael Malone, our former Chief Financial Officer exercised an option to purchase 100,000 57,016 16,732 26,252 On January 3, 2022, we issued four (4) common stock purchase options to our non-employee directors, pursuant to our amended non-employee director compensation policy. Each option entitled the holder to purchase 29,533 4.35 128,500 1 7 100,000 During the month of January 2022, non-executive employees exercised a total of 227,667 161,938 65,729 On January 6, 2022, we issued non-executive employees, options to purchase 380,000 4.25 5 3 1,038,000 On January 6, 2022, we issued Christopher Miglino, our Chief Executive Officer, an option to purchase 120,000 4.25 7 3 356,000 On January 6, 2022, we issued an employee an option to purchase 100,000 4.25 7 3 296,000 On January 6, 2022, we issued Michael Malone, our former Chief Financial Officer, a conditional option to purchase 100,000 4.25 7 3 296,000 On January 6, 2022, we issued an employee an option to purchase an aggregate of 20,000 4.25 5 3 55,000 During the month of July 2022, the Company issued 31,872 100,000 The per-share fair value of each stock option with service conditions only granted in 2022 was determined on the grant date using the Black-Scholes option pricing model with the following assumptions: SCHEDULE OF FAIR VALUE STOCK OPTION ASSUMPTIONS Grant date 1/3/2022 1/6/2022 1/6/2022 Expected term (in years) 5.0 4.4 3.4 Risk-free interest rate 1.55 % 1.55 % 1.60 % Expected volatility 90.0 % 90.0 % 90.0 % Expected dividend yield - % - % - % The following table details provides a summary of the Company’s stock option activity for the nine months ended September 30, 2022: SCHEDULE OF STOCK OPTION ACTIVITY Option Shares Weighted Average Exercise Price Weighted Average Remaining Term (years) Aggregate Intrinsic Value Outstanding as of December 31, 2021 1,334,287 $ 3.02 2.4 $ - Granted 718,132 4.27 5.2 - Exercised (427,667 ) 3.21 - - Forfeited (110,000 ) 3.42 - - Outstanding as of September 30, 2022 1,514,752 $ 3.53 4.1 $ - Exercisable at September 30, 2022 756,486 $ 3.30 3.9 $ - During the three months ended September 30, 2022 the Company recorded stock based compensation in the amount of $ 281,000 908,000 1,139,000 (231,000) 1,139,000 1,139,000 During the three and nine months ended September 30, 2021, the Company recognized $ 253,000 757,000 The Company has included stock-based compensation expense in employee related costs on our unaudited Condensed Consolidated Statements of Operations. At September 30, 2022, there was $ 1,835,000 2.3 Warrants During the nine months ended September 30, 2022, the Company issued 203,926 697,574 689,173 8,401 32,000 76,190 5,177,327 Extension of Warrants As part of the transactions contemplated by the Revolving Note, the Company additionally agreed to extend the expiration dates of the following outstanding Common Stock purchase warrants held by the Lender or its affiliated entities until September 30, 2023: (a) a warrant to purchase 1,313,636 (b) a warrant to purchase 166,667 (c) a warrant to purchase 480,027 (d) a warrant to purchase 480,028 During the three months ended September 30, 2022, as a result of the extension of the warrant expiration dates, the Company recorded a warrant modification expense of $ 1,788,000 On February 21, 2021 the Company entered into an agreement with the certain Debenture holders to exercise 4,545,440 4,545,440 7.50 expiring on January 31, 2022 . The New Warrants expire on January 31, 2022. Each holder agreed to pay $ 0.125 11,022,000 11,363,000 568,000 909,000 7,737,000 96 11 5.83 In addition, during the nine months ended September 30, 2021, the Company: (i) received cash of approximately $ 4,774,000 349,197 1,710,078 In total the Company issued a total of 6,309,186 15,953,000 At September 30, 2022, the Company had the following outstanding and exercisable warrants: SUMMARY OF OUTSTANDING AND EXERCISABLE WARRANTS Warrant Shares Exercise Price Weighted Average 1,375,455 $ 2.50 1.0 1,160,056 3.00 1.0 478,854 3.36 0.1 1,047,778 4.00 0.0 17,749 4.50 1.9 77,800 5.00 1.5 4,157,692 $ 3.17 0.6 |