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