XML 36 R18.htm IDEA: XBRL DOCUMENT v3.22.4
Stockholder's Equity (Tables)
12 Months Ended
Dec. 31, 2022
Stockholders' Equity Note [Abstract]  
Schedule of common shares
Options converted to common shares
Date  Shares     
January-21   295,833   $0.15 
January-21   333,334   $0.82 
February-21   59,167   $0.15 

 

Schedule of preferred shares converted to common shares
Date   Shares      
January-21   387,467   C$           1.20 
January-21   266,685   $0.60 
January-21   83,333   $0.90 
February-21   573,174   C$1.20 
February-21   941,669   $0.60 
March-21   41,667   C$1.20 
March-21   50,000   $0.60 
April-21   41,667   C$1.20 
April-21   312,501   $0.90 
May-21   41,667   C$1.20 
May-21   1,229,167   $0.90 
October-21   6,500   C$ 1.20 
December-21   40,418   C$ 1.20 
June-22   208,334   C$ 1.80 

 

Schedule of preferred shares converted to common shares
Date    
January-21   2,416,667 
May-22   677,084 

 

Schedule of aggregate fair value
Options  Exercise Price 

Expected

Life

  Volatility 

Risk Free

Interest Rate

4,075,000  C$3.00  3.5 years  70.1%  0.22%

 

Options  Exercise Price 

Expected

Life

  Volatility 

Risk Free

Interest Rate

1,750,000  C$3.00  3.25 years  71.4%  0.22%

 

Options  Exercise Price 

Expected

Life

  Volatility 

Risk Free

Interest Rate

500,000  C$3.00  3.5 years  68.8%  0.40%

 

Options  Exercise Price 

Expected

Life

  Volatility 

Risk Free

Interest Rate

350,000  C$2.05  3.5 years  83.7%  2.94%

 

Options  Exercise Price 

Expected

Life

  Volatility 

Risk Free

Interest Rate

100,000  C$1.96  3.5 years  80.3%  3.14%

 

Schedule of stock options
           Weighted     
           Average     
       Weighted   Remaining     
       Average   Contractual   Aggregate 
   Number of   Exercise   Life   Intrinsic 
   Options   Price   (Years)   Value 
Balance at December 31, 2020   913,336   $0.57    6.26   $1,286,650 
Exercised   688,334    0.47    0    0 
Issued   6,325,000   C$3.00    0    0 
Canceled   1,750,000   C$           3.00    0    0 
Balance at December 31, 2021   4,800,002   $1.55    4.36    29,817 
Exercised   0    0.00    0    0 
Issued   450,000   C$2.03    5.00    0 
Canceled   50,000   C$2.00    0    0 
Balance at December 31, 2022   5,200,002   $1.56    3.45   $57,468 
Options exercisable at December 31, 2022   2,025,002   $1.51    3.55   $57,468 

 

Schedule of total outstanding warrants
   Warrants Issued   Total 
Warrants issued (includes expired warrants)   1,434,522    27,433,335    3,777,784    32,645,641 
Issued date   1/16/2020    10/26/2020    3/4/2021      
Expiration date   1/15/2022    10/26/2024    3/4/2024      
Exercise price (Canadian $)  $1.20   $1.80   $2.80      
                     
Balance at December 31, 2020   1,348,636    27,433,335    0    28,781,971 
Exercised   1,132,560    0    0    1,132,560 
Issued   0    0    3,777,784    3,777,784 
Expired   0    0    0    0 
Balance at December 31, 2021   216,076    27,433,335    3,777,784    31,427,195 
Exercised   0    208,334    0    208,334 
Issued   0    0    0    0 
Expired   216,076    0    0    216,076 
Balance at December 31, 2022   0    27,225,001    3,777,784    31,002,785