XML 38 R27.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
3 Months Ended
Mar. 31, 2023
Equity [Abstract]  
Summary of Stock Option Activity

The following is a summary of stock option activity:

 

         Weighted    
      Weighted   Average    
       Average   Remaining   Aggregate 
   Options   Exercise   Contractual   Intrinsic 
   Outstanding   Price   Life   Value 
Outstanding, December 31, 2021   766,750   $0.53    3.76   $98,937 
Granted   218,000    0.28    4.27    0 
Forfeited   (104,750)               
Exercised   (206,250)   0.215           
Outstanding, December 31, 2022   507,500   $0.45    3.19    161,575 
Exercisable, December 31, 2022   673,750   $0.45    3.19   $161,575 
Granted   0                
Forfeited   (166,250)               
Excercised   0                
Outstanding, March 31, 2023   507,500   $0.53    4.74   $(41,131)
Schedule of Options Outstanding by Exercise Price Range

The exercise price for options outstanding and exercisable at March 31, 2023:

 

Options   Price   Options   Price 
Outstanding   Exercisable 
Number of   Exercise   Number of   Exercise 
Options   Price   Options   Price 
20,000   $0.21    20,000   $0.21 
102,500    0.215    102,500    0.215 
15,000    0.12    15,000    0.12 
230,000    0.53    230,000    0.53 
20,000    0.94    20,000    0.94 
20,000    2.12    20,000    2.12 
20,000    3.80    20,000    3.8 
20,000    0.39    20,000    0.39 
20,000    0.55    20,000    0.55 
20,000    0.30    20,000    0.30 
20,000    0.36    20,000    0.36 
507,500         507,500      
Summary of Warrant Activity

The following is a summary of warrant activity:

 

   Warrants Outstanding  

Weighted

Average

Exercise

Price

  

Weighted

Average

Remaining

Contractual

Life

  

Aggregate

Intrinsic

Value

 
Outstanding, December 31, 2022   8,847,842   $     1.44    4.21   $         - 
Granted   13,840,830    .12    4.87      
Forfeited   -                
Exercised   -                
Outstanding, March 31, 2023   19,048,672   $.69    4.21   $- 
Exercisable, March 31, 2023   19,048,672   $.69    4.23   $- 
Schedule of Warrants Outstanding by Exercise Price Range

The exercise price for warrants outstanding at March 31, 2023:

 

Outstanding and Exercisable 
Number of Warrants   Exercise Price 
1,500,000   $4.00 
65,625    5.00 
65,625    5.00 
187,500    3.00 
93,750    3.00 
93,750    3.00 
711,656    1.33 
93,750    3.00 
93,750    3.00 
93,750    3.00 
1,174,311    0.71 
93,750    3.00 
93,750    3.00 
93,750    3.00 
128,125    0.50 
625,000    0.40 
13,840,830    0.12 
       
19,048,672