XML 42 R26.htm IDEA: XBRL DOCUMENT v3.22.2
Stockholders’ Equity (Tables)
6 Months Ended
Jun. 30, 2022
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Stock Option Transactions

Stock option transactions under the Company’s Plan for the six months ended June 30, 2022 and the year ended December 31, 2021 are summarized as follows:

 

Stock Options  Number of Options   Weighted Average Exercise Price   Weighted Average Remaining Contractual Term (Years)   Aggregate Intrinsic Value   Weighted Average Grant Date Fair Value 
Outstanding - December 31, 2020   17,004   $16.00    6.16   $-   $- 
Vested and Exercisable - December 31, 2020   -   $-    -   $        -   $       - 
Unvested and non-exercisable - December 31, 2020   17,004   $16.00    6.16   $-   $- 
Granted   -    -             $- 
Exercised   -    -                
Cancelled/Forfeited   -    -                
Outstanding - December 31, 2021   17,004   $16.00    5.16   $-   $- 
Vested and Exercisable - December 31, 2021   3,401   $16.00    5.16   $-   $- 
Unvested and non-exercisable - December 31, 2021   13,603   $16.00    5.16   $-   $- 
Granted   -    -             $- 
Exercised   -    -                
Cancelled/Forfeited   -    -                
Outstanding - June 30, 2022   17,004   $16.00    4.67   $-   $- 
Vested and Exercisable - June 30, 2022   6,801   $16.00    4.67   $-   $- 
Unvested and non-exercisable - June 30, 2022   10,202   $16.00    4.67   $-   $- 
Schedule of Warrants Activity

Warrant activity for the six months ended June 30, 2022 and the year ended December 31, 2021 are summarized as follows:

 

Warrants  Number of Warrants   Weighted Average Exercise Price   Weighted Average Remaining Contractual Term (Years)   Aggregate Intrinsic Value 
Outstanding - December 31, 2020   194,317   $32.50    1.52   $- 
Vested and Exercisable - December 31, 2020   194,317   $32.50    1.52   $- 
    -    -    -    - 
Granted   5,935,450   $8.01    -    - 
Exercised   (2,133)  $12.50    -    - 
Cancelled/Forfeited   (44,650)  $23.49    -    - 
Outstanding - December 31, 2021   6,082,984   $8.68    2.93   $- 
Vested and Exercisable - December 31, 2021   5,852,984   $8.70    2.85   $- 
Unvested - December 31, 2021   230,000   $8.00    4.85   $- 
Granted   141,000   $4.73    -      
Exercised   -   $-    -      
Cancelled/Forfeited   (82,728)  $40.22    -      
Outstanding - June 30, 2022   6,141,256   $8.16    2.48   $14,100 
Vested and Exercisable - June 30, 2022   6,141,256   $8.16    2.48   $14,100 
Unvested and non-exercisable - June 30, 2022   -   $-    0.00   $- 
Warrant One [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

 

Expected term (years)   5
Expected volatility   118%
Expected dividends   0%
Risk free interest rate   0.53%
Warrant Two [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

Fair value of the warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)  3 years
Expected volatility  118%
Expected dividends  0%
Risk free interest rate  0.53%
Warrant Three [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

The fair value of these warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)   3 years
Expected volatility   119% - 120%
Expected dividends   0%
Risk free interest rate   2.45% - 2.80%

Warrant Four [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

The fair value of these warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)   3
Expected volatility   120%
Expected dividends   0%
Risk free interest rate   2.71%

Warrant Five [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

The fair value of these warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)   3 - 5
Expected volatility   119% - 146%
Expected dividends   0%
Risk free interest rate   0.07% - 1.15%