XML 38 R27.htm IDEA: XBRL DOCUMENT v3.23.1
Stock Options and Warrants (Tables)
12 Months Ended
Dec. 31, 2022
Stock Options and Warrants [Abstract]  
Schedule of the fair value of warrants granted
   Year Ended
December 31,
2022
   Year Ended
December 31,
2021
 
Risk free interest rate   1.29%   1.86%
Stock volatility factor   229%   272%
Weighted average expected option life   2.5 years    5 years 
Expected dividend yield   0%   0%

 

Schedule of the warrant activity
   Year Ended
December 31, 2022
   Year Ended
December 31, 2021
 
   Options   Weighted average exercise price   Options   Weighted average exercise price 
Outstanding – beginning of year   768,233,332   $0.0052    429,675,799   $0.0052 
Granted   125,500,000    0.0068    373,000,000    0.0068 
Exercised   (4,000,000)   0.0019    (13,442,467)   0.0066 
Forfeited   (7,000,000)   0.0127    (21,000,000)   0.0021 
Outstanding – end of year   879,733,332   $0.0092    768,233,332   $0.0060 
Exercisable at the end of year   684,914,154   $0.0072    471,914,611   $0.0063 
Weighted average fair value of options granted during the year       $2,495,600        $2,580,600 

 

Schedule of the weighted average remaining contractual life of options outstanding
Exercise prices   Number of options outstanding   Weighted Average remaining contractual life (years) 
          
$0.0150    35,000,000    0.00 
$0.0131    60,000,000    0.00 
$0.0130    15,000,000    0.00 
$0.0068    367,000,000    0.00 
$0.0053    10,000,000    0.00 
$0.0019    253,233,332    1.05 
$0.0018    17,000,000    1.42 
$0.0295    122,500,000    2.08 
      879,733,332      

 

Schedule of the fair value of warrants granted
   Year Ended
December 31,
2022
   Year Ended
December 31,
2021
 
Risk free interest rate   0.00%   0.40 – 0.42%
Stock volatility factor   0.00%   335.7 – 337.1%
Weighted average expected warrant life   0 years    5 years 
Expected dividend yield   0%   0%

 

Schedule of the warrant activity
   Year Ended
December 31, 2022
   Year Ended
December 31, 2021
 
   Warrants   Weighted average exercise price   Warrants   Weighted average exercise price 
Outstanding – beginning of period   162,703,869   $0.007    20,912,852   $0.007 
Issued   
-
    0.000    240,000,001    0.037 
Exercised   
-
    0.000    (98,208,984)   0.007 
Forfeited   
-
    
-
    
-
    
-
 
Outstanding – end of period   162,703,869   $0.007    162,703,869   $0.048 
Exercisable at the end of period   162,703,869   $0.007    162,703,869   $0.048 
Weighted average fair value of warrants granted during the period       $0        $7,792,900 

 

Schedule of the weighted average remaining contractual life of warrants outstanding
Exercise prices   Number of warrants outstanding   Weighted Average remaining contractual life (years) 
$0.0875    10,714,286    3.14 
$0.0454    151,000,000    3.14 
$0.0072    989,583    2.95 
      162,703,869