Annual and transition report of foreign private issuers pursuant to Section 13 or 15(d)

EQUITY (Tables)

v3.22.1
EQUITY (Tables)
12 Months Ended
Dec. 31, 2021
EQUITY  
Schedule of stock options using the Black-Scholes option pricing model and used the assumptions

The Company values stock options using the Black-Scholes option pricing model and used the following assumptions during the reporting periods:

​

​

​

​

​

​

​

    

For the Years Ended

 

​

​

December 31,

​

​

​

2021

​

2020

​

Risk-free interest rate

​

0.73

%  

0.13

%

Contractual term (years)

 

1-3

 

2.00

​

Expected volatility

 

66.00

%  

42.00

%

Expected dividends

 

0.00

%  

0.00

%

Summary of option activity

A summary of the option activity during the year ended December 31, 2021 was as follows (revised to give retroactive effect to the 6 for 1 stock split in April 2020):

​

​

​

​

​

​

​

​

​

​

    

​

    

Weighted

    

Weighted

    

​

​

​

​

​

Average

​

Average

​

Aggregate

​

​

No of

​

Share

​

Remaining

​

Intrinsic

​

   

Options

   

Price

   

Life

   

Value

Outstanding Jan. 1, 2021

 

73,428

 

5.81

 

1.00

 

97,782

Granted

 

85,836

 

5.81

 

2

 

  

Exercised

 

—

 

—

 

—

 

—

Expired

 

—

 

—

 

—

 

—

Outstanding Dec 31, 2021

 

159,264

 

5.81

 

1.00

 

  

​

Information related to options outstanding

The following table presents information related to options outstanding at December 31, 2021 and 2020:

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Options Outstanding

    

  

    

Options Exercisable  

​

​

​

​

​

​

​

​

​

Weighted

​

​

​

​

​

​

​

​

​

​

​

Average

​

​

​

​

​

​

​

Outstanding

​

Underlying

​

Remaining

​

Exercisable

​

​

Exercise

​

Number

​

Common

​

Life in

​

Number of

Year

   

Price

   

of options

   

Stock

   

Years

   

Warrants

2021

​

$

5.81

 

85,836

 

Genius Group

 

1

 

n/a

​