XML 28 R17.htm IDEA: XBRL DOCUMENT v3.23.2
Stockholder's Equity (Tables)
6 Months Ended
Jun. 30, 2023
Stockholders' Equity Note [Abstract]  
Schedule of Warrants Converted to Common Shares Warrants converted to common shares
Date   Shares      Price 
June-22   208,334   CAD   $1.80 
Schedule of Preferred Shares Converted to Common Shares
Preferred shares converted to common shares
 
Date  Shares 
May-22   677,084 
Schedule of Aggregate Fair Value In June 2022, the Company granted 350,000 options to an officer and an employee of the Company, pursuant to the terms of the Company’s Stock Option Plan. The Black Scholes option pricing model was used to estimate the aggregate fair value of the June 2022 options of $324,816 with the following inputs:
Options   Exercise Price  

Expected Life

  Volatility  

Risk Free

Interest Rate

 
350,000   C$2.50   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 A summary of the stock options as of June 30, 2023, and changes during the periods are presented below:
           Weighted     
           Average     
       Weighted   Remaining     
       Average   Contractual   Aggregate 
   Number of   Exercise   Life   Intrinsic 
   Options   Price   (Years)   Value 
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 
Exercised   0    0.00    0    0 
Issued   0    0.00    0    0 
Canceled   150,000    1.53    0    0 
Balance at June 30, 2023   5,050,002   $1.48    2.93   $8,400 
Options exercisable at June 30, 2023   3,658,335   $1.47    2.88   $8,400 
Schedule of Total Outstanding Warrants Total outstanding warrants of 34,701,615 as of June 30, 2023, were as follows:
   Warrants Issued   Total 
Warrants issued (includes expired warrants)   1,434,522    27,433,335    3,777,784    3,362,573    336,257    36,344,471 
Issued date   1/16/2020    10/26/2020    3/4/2021    1/20/2023    1/20/2023      
Expiration date   1/15/2022    10/26/2024    3/4/2024    1/20/2026    1/20/2024      
Exercise price (Canadian $)  $1.20   $1.80   $2.80   $2.30   $1.71      
Balance at December 31, 2021   216,076    27,433,335    3,777,784    0    0    31,427,195 
Exercised   0    208,334    0    0    0    208,334 
Issued   0    0    0    0    0    0 
Expired   216,076    0    0    0    0    216,076 
Balance at December 31, 2022   0    27,225,001    3,777,784    0    0    31,002,785 
Exercised   0    0    0    0    0    0 
Issued   0    0    0    3,362,573    336,257    3,698,830 
Expired   0    0    0    0    0    0 
Balance at June 30, 2023   0    27,225,001    3,777,784    3,362,573    336,257    34,701,615