XML 43 R25.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders’ (Deficit) (Tables)
12 Months Ended
Dec. 31, 2021
Equity [Abstract]  
Schedule of Concerning Options and Warrants Outstanding and Exercisable

The following tables summarize information concerning options and warrants outstanding and exercisable:

 Schedule of Concerning Options and Warrants Outstanding and Exercisable

   Stock Options   Warrants   Total 
   Shares   Weighted
Average
price per
share
   Shares   Weighted
Average
price per
share
   Shares   Exercisable 
Balance outstanding, January 1, 2020   1,396,302   $0.69    9,893,034   $3.52    11,289,336    10,148,543 
Granted   -    -    4,925,031    3.50    4,925,031     
Exercised   -    -    -    -    -     
Expired   -    -    (383,363)   4.01    (383,363)     
Forfeited   (40,401)   0.78    -    -    (40,401)     
Balance outstanding, December 31, 2020   1,355,901   $0.71    14,434,702   $3.50    15,790,603    15,302,830 
Granted   24,000    2.17    2,235,408    3.57    2,259,408      
Exercised   (21,411)   0.69    (187,500)   3.50    (208,911)     
Expired   -    -    (275,502)   3.50    (275,502)     
Forfeited   (25,389)   0.69    -    -    (25,389)     
Balance outstanding, December 31, 2021   1,333,101   $0.72    16,207,108   $3.50    17,540,209    17,308,567 
Schedule of Share-based Compensation Stock Option Plans by Exercise Price Range
    Options Outstanding   Options Exercisable 
    Weighted Average   Weighted Average 
Range of
Exercise Prices
   Number of
Options
   Remaining
Contractual
Life
(Years)
   Exercise
Price
   Number of
Options
   Remaining
Contractual
Life
(Years)
   Exercise
Price
 
$0.69   $1.00    1,309,101    7.7   $0.69    1,101,459    7.6   $0.69 
$1.01   $3.00    24,000    9.1   $2.17    -    -   $- 
           1,333,101    7.8   $0.72    1,101,459    7.6   $0.69 
Schedule of Loans Obligated to Issue Shares

As profiled in the following table, for seven loans we are obligated to issue common stock if not paid by defined dates.

 

      Loan   Percentage of Loan   Defined  Shares Issuable
Loan  Loan Issuance Date  Principal   Principal Issuable   Date  Frequency
                  
Loan 1  July 21, 2020  $115,000    0.0435%  September 30, 2020  Monthly
Loan 2  September 21, 2020  $345,000    0.0362%  November 16, 2020  Weekly
Loan 3  September 23, 2020  $15,000    0.0652%  December 1, 2020  Weekly
Loan 4  September 25, 2020  $115,000    0.0652%  December 1, 2020  Weekly
Loan 5  October 22, 2020  $115,000    0.0652%  December 1, 2020  Weekly
Loan 6  October 21, 2021  $189,750    0.0435%  January 2, 2022  Weekly
Loan 7  November 1, 2021  $189,750    0.0435%  January 2, 2022  Weekly