| Schedule of Stock Options Assumptions |
The
fair value of each option was estimated on the date of the grant using the BSM option pricing model with the following assumptions:
Schedule
of Stock Options Assumptions
| | |
Six Months
Ended June 30, | |
| | |
2023 | | |
2022 | |
| Expected volatility | |
| 70%
- 95 | % | |
| 55%
- 65 | % |
| Expected term (in years) | |
| 6.0 | | |
| 5.24
-6.0 | |
| Risk-free interest rate | |
| 3.5%
- 3.9 | % | |
| 1.79%
- 2.90 | % |
| Expected dividend yield | |
| 0.0 | % | |
| 0.0 | % |
|
The
fair value of each option was estimated on the date of the grant using the BSM option pricing model with the following assumptions:
Schedule
of Stock Options Assumptions
| |
|
2022 |
|
|
2021 |
|
| Expected
volatility |
|
|
55%
-70 |
% |
|
|
55.0 |
% |
| Expected
term (in years) |
|
|
5.24
- 6.0 |
|
|
|
6.0 |
|
| Risk-free
interest rate |
|
|
1.34%
- 4.10 |
% |
|
|
1.34 |
% |
| Expected
dividend yield |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
| Schedule of Stock Option Activity |
Options
outstanding and exercisable under the employee share option plan as of June 30, 2023 and a summary of option activity during the six
months then ended is presented below.
Schedule
of Stock Option Activity
| | |
Shares | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Term | | |
Aggregate Intrinsic Value
(1) | |
| Outstanding at December 31, 2022 | |
| 86,951 | | |
$ | 62.16 | | |
| | | |
| | |
| Granted | |
| 22,477 | | |
$ | 13.98 | | |
| | | |
| | |
| Exercised | |
| - | | |
$ | - | | |
| | | |
| | |
| Canceled or forfeited | |
| (20,419 | ) | |
$ | 54.14 | | |
| | | |
| | |
| Outstanding at June 30, 2023 | |
| 89,009 | | |
$ | 51.84 | | |
| 8.65 | | |
$ | 13 | |
| Exercisable at June 30, 2023 | |
| 26,042 | | |
$ | 64.95 | | |
| 7.54 | | |
$ | - | |
|
Options
outstanding and exercisable under the employee share option plan as of December 31, 2022 and December 2021, and a summary of option activity
during the year then ended is presented below.
Schedule
of Stock Option Activity
| | |
Shares | | |
Weighted
Average Exercise Price | | |
Weighted
Average Remaining Contractual Term | | |
Aggregate
Intrinsic Value (1) | |
| Outstanding at December 31, 2020 | |
| - | | |
$ | - | | |
| | | |
| | |
| Granted | |
| 30,942 | | |
$ | 95.40 | | |
| | | |
| | |
| Exercised | |
| - | | |
$ | - | | |
| | | |
| | |
| Canceled or forfeited | |
| (205 | ) | |
$ | 95.40 | | |
| | | |
| | |
| Outstanding at December 31, 2021 | |
| 30,737 | | |
$ | 95.40 | | |
| 9.94 | | |
$ | 1,691 | |
| Granted | |
| 64,572 | | |
$ | 48.20 | | |
| | | |
| | |
| Exercised | |
| - | | |
$ | - | | |
| | | |
| | |
| Canceled or forfeited | |
| (8,358 | ) | |
$ | 76.11 | | |
| | | |
| | |
| Outstanding at December 31, 2022 | |
| 86,951 | | |
$ | 62.16 | | |
| 9.27 | | |
$ | 1 | |
| Exercisable at December 31, 2022 | |
| 11,166 | | |
$ | 85.48 | | |
| 8.99 | | |
$ | - | |
| |
(1) |
The
aggregate intrinsic value is calculated as the difference between the exercise price of the underlying options and the fair value
of the common stock for the options that were in the money at December 31, 2022 and December 31, 2021. |
|
| Schedule of Restricted Stock Units |
Schedule
of Restricted Stock Units
| | |
Shares | | |
Weighted
Average Remaining Contractual Term | | |
Aggregate
Intrinsic Value | | |
Weighted
Average Grant Date Fair Value | |
| Outstanding
at December 31, 2022 | |
| 17,176 | | |
| | | |
$ | | | |
$ | 52.2 | |
| Awarded | |
| - | | |
| | | |
$ | | | |
$ | - | |
| Vested | |
| (8,588 | ) | |
| | | |
$ | | | |
$ | 52.2 | |
| Canceled
or forfeited | |
| (3,817 | ) | |
| | | |
$ | | | |
$ | - | |
| Outstanding
at June 30, 2023 | |
| 4,771 | | |
| 0.88 | | |
$ | 50 | | |
$ | 52.2 | |
|
The
following table summarizes the activity for RSUs during the year ended December 31, 2022 and December 31, 2021:
Schedule
of Restricted Stock Units
| | |
Shares | | |
Weighted
Average Grant Date Fair Value | |
| Outstanding balance at December 31, 2020 | |
| - | | |
$ | - | |
| Granted | |
| 8,504 | | |
| 95.40 | |
| Issued | |
| - | | |
| - | |
| Forfeited | |
| - | | |
| - | |
| Outstanding balance at December 31, 2021 | |
| 8,504 | | |
$ | 95.40 | |
| Awarded | |
| 17,176 | | |
| 52.20 | |
| Issued | |
| (8,504 | ) | |
| 95.40 | |
| Forfeited | |
| - | | |
| - | |
| Outstanding balance at December 31, 2022 | |
| 17,176 | | |
$ | 52.20 | |
|