XML 60 R45.htm IDEA: XBRL DOCUMENT v3.22.1
Stock Options (Tables)
12 Months Ended
Dec. 31, 2021
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]  
Schedule of Stock Options Activity
   Year ended December 31, 2021 
   Number of options   Weighted Average Price 
Balance, beginning of period   -   $- 
Granted   712,500   $5.00 
Balance, end of period   712,500   $5.00 
Schedule of Share-based Payment Arrangement, Option, Exercise Price Range
   Range of Exercise prices   Number outstanding   Weighted average life (years)   Weighted average exercise price   Number exercisable on December 31, 2021 
Stock options  $         2.51 - 5.50    712,500    4.74   $5.00    - 
Directors Advisors and Officers [Member]  
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]  
Schedule of Stock Options Activity

   Year ended 
   December 31, 2021 
Discount rate   0.6%
Expected volatility   263%
Expected life (years)   4.13 
Expected dividend yield   0%
Exercise price  $5.32 
Stock price  $5.32 
Director [Member]  
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]  
Schedule of Stock Options Activity

   Year ended 
   December 31, 2021 
Discount rate   0.201%
Expected volatility   302%
Expected life (years)   2.72 
Expected dividend yield   0%
Exercise price  $5.50 
Stock price  $8.72 
Consultants [Member]  
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]  
Schedule of Stock Options Activity

   Year ended 
   December 31, 2021 
Discount rate   0.60%
Expected volatility   263%
Expected life (years)   4.13 
Expected dividend yield   0%
Exercise price  $5.32 
Stock price  $5.32 
Advisor One [Member]  
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]  
Schedule of Stock Options Activity

   Year ended 
   December 31, 2021 
Discount rate   1.02%
Expected volatility   262%
Expected life (years)   2.62 
Expected dividend yield   0%
Exercise price  $5.50 
Stock price  $5.48 
Advisor Two [Member]  
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]  
Schedule of Stock Options Activity
   Year ended 
   December 31, 2021 
Discount rate   0.60%
Expected volatility   213%
Expected life (years)   2.58 
Expected dividend yield   0%
Exercise price  $5.24 
Stock price  $5.24 
Board of Directors Chairman [Member]  
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]  
Schedule of Stock Options Activity

   Year ended 
   December 31, 2021 
Discount rate   1.29%
Expected volatility   253%
Expected life (years)   4.5 
Expected dividend yield   0%
Exercise price  $2.51 
Stock price  $2.51