XML 87 R29.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
12 Months Ended
Dec. 31, 2022
Equity [Abstract]  
Schedule of warrant assumptions
         
   August 30, 2021 (Initial   September 7, 
   Measurement)   2021 
Risk-free interest rate   0.77%    0.82% 
Expected term   5 years    5 years 
Expected volatility   194.37%    204.27% 
Expected dividend yield   0%    0% 
Fair value of units (using Black-Scholes)  $6.47   $14.45 
Schedule of option assumptions
         
   December 31, 2022   December 31, 2021 
Risk-free interest rate   4.22%    0.931.52% 
Expected life of the options   3 years    10 years 
Expected volatility   42.63%    122.93148.18% 
Expected dividend yield   0%    0% 
Schedule of options activity
                                 
Options   Shares     Weighted average exercise price     Weighted Average Remaining Contractual Life     Aggregate Intrinsic Value  
Outstanding at December 31, 2021     420,000     $ 5.82       8.56        
Granted     105,000     $ 6.41              
Exercised     (107,500   $ 5.46              
Cancelled or forfeited     (7,459   $ 8.86              
Outstanding at December 31, 2022     410,041     $ 5.93       8.04       362,250  
Exercisable at December 31, 2022     305,616     $ 5.87       7.58       362,250