XML 34 R24.htm IDEA: XBRL DOCUMENT v3.22.1
FAIR VALUE MEASUREMENTS (Details Narrative) - USD ($)
1 Months Ended
Feb. 24, 2022
Mar. 31, 2022
Dec. 31, 2021
Conversion Of Stock, Share Converted 1,481,552    
Fundamental Business Enterprise Value $ 39,000,000    
Discount Rate On Trminal Value 50.00%    
Number Of Shares Diluted 72,836,053    
Annual Periods For Discounted Cash Flows 3 years    
Monte Carlo Simulation Based On The Otcqb Quoted Value Of Common Stock   $ 2.50  
Monte Carlo Simulation Based On The Value Of Common Stock Determined Using Fundamental Analysis, Value Of Common Stock   $ 0.54  
Monte Carlo Simulation Of Total Equity Value Based On The Fundamental Analysis, Equity   $ 39,157,900  
Preferred Stock Value   $ 131,459,976 $ 127,162,277
Series A Preferred Stock [Member]      
Number Of Shares Diluted 44,446,560    
Preferred Stock Value $ 2,597,699    
Common Stock [Member]      
Number Of Shares Diluted 28,389,493    
Method 1 [Member]      
Monte Carlo Simulation Based On The Otcqb Quoted Value Of Common Stock $ 2.50    
Risk Free Rate And Discount Rate 2.16%    
Volatility 65.00%    
Extended Term 15 years    
Method 2 [Member]      
Risk Free Rate And Discount Rate 2.16%    
Volatility 65.00%    
Extended Term 15 years    
Monte Carlo Simulation Based On The Value Of Common Stock Determined Using Fundamental Analysis, Value Of Common Stock $ 0.54    
Method 3 [Member]      
Risk Free Rate And Discount Rate 1.96%    
Volatility 60.00%    
Extended Term 10 years    
Monte Carlo Simulation Of Total Equity Value Based On The Fundamental Analysis, Equity $ 39,158,000