Annual report pursuant to Section 13 and 15(d)

Stockholders' Equity (Tables)

v3.21.2
Stockholders' Equity (Tables)
12 Months Ended
Apr. 30, 2021
Schedule of Weighted-average Black-Scholes Assumptions

In applying the Black-Scholes option pricing model to options granted, the Company used the following assumptions:

 

    For the
Year Ended
April 30, 2020
 
Risk free interest rate     1.74 %
Dividend yield     0.00 %
Expected volatility     72 %
Contractual term (in years)     10.0  
Forfeiture rate     0.00 %
Schedule of Stock Option Activity

The following is a summary of the Company’s stock option activity during the years ended April 30, 2021 and 2020:

 

    Number of
Options
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contractual
Life
(Years)
 
Balance at April 30, 2019     145,646       18.00       2.29  
Granted     5,000       8.10       10.00  
Exercised                  
Forfeited     (50,646 )     24.44        
Cancelled                  
Balance at April 30, 2020     100,000     $ 14.31       2.87  
Granted                  
Exercised                  
Forfeited                  
Cancelled     (5,000 )            
Balance at April 30, 2021     95,000       14.63       1.57  
                         
Options exercisable at end of period     95,000     $ 14.63          
Options expected to vest         $          
Weighted average fair value of options granted during the period           $          
Schedule of Fair Value Assumptions of Warrants
   

Warrants Issued During the

Year ended
April 30, 2021

 
Expected volatility     169.0 %
Stock price on date of grant   $ 9.53  
Exercise price   $ 6.00  
Expected dividends     -  
Expected term (in years)     5.00  
Risk-free rate     0.27 %
Expected forfeiture rate     0 %
Schedule of Stock Warrant Activity

The following is a summary of the Company’s stock warrant activity during the years ended April 30, 2021 and 2020:

 

    Number of Warrants     Weighted Average
Exercise
Price
    Weighted Average Remaining Contractual
Life
(Years)
 
Warrants with no Class designation:                        
Balance at April 30, 2019     170,236     $ 31.11       1.25  
Granted     357,142       7.00       4.92  
Exercised                  
Forfeited                  
Canceled                  
Balance at April 30, 2020     527,378     $ 14.83       3.73  
Granted     1,425,224       9.09       5.18  
Exercised     (523,808 )     6.68       4.03  
Forfeited                  
Canceled                  
Balance at April 30, 2021     1,428,794       12.00       4.08  
Class A Warrants:                        
Balance at April 30, 2020     219,375       11.40       4.22  
Granted                  
Exercised     (109,688 )     11.40       3.22  
Forfeited                  
Canceled                  
Balance at April 30, 2021     109,687       11.40       3.22  
Class X Warrants:                        
Balance at April 30, 2019                  
Granted     109,750       11.40       0.50  
Exercised                  
Forfeited, with no financial effect     (109,750 )     11.40        
Canceled                  
Balance at April 30, 2020 and April 30, 2021                  
Class Y Warrants:                        
Total Warrants Outstanding at April 30, 2021     1,538,481     $ 11.96       4.08  
 Warrants exercisable at end of period     1,034,923     $ 10.73          
Weighted average fair value of warrants granted during the period           $ 9.00          
Class A Warrants [Member]  
Schedule of Fair Value Assumptions of Warrants
   

Class A Warrants Issued During the

Year Ended

April 30, 2020

 
Expected volatility     46% - 74 %
Stock price on date of grant   $ 11.40  
Exercise price   $ 11.40  
Expected dividends     -  
Expected term (in years)     0.5 – 5  
Risk-free rate     1.77% - 2.11 %
Expected forfeiture rate     0 %
Common Warrants [Member]  
Schedule of Fair Value Assumptions of Warrants
   

Common Warrants Issued During the

Year Ended
April 30, 2020

 
Expected volatility     133.0 %
Stock price on date of grant   $ 5.34  
Exercise price   $ 7.00  
Expected dividends     -  
Expected term (in years)     5.00  
Risk-free rate     0.39 %
Expected forfeiture rate     0 %