XML 28 R18.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders’ Deficit (Tables)
3 Months Ended
Mar. 31, 2022
Equity [Abstract]  
Schedule of Concerning Options and Warrants Outstanding and Exercisable

The following table summarizes information concerning options and warrants outstanding and exercisable:

   Stock Options   Warrants         
   Weighted
Average
   Weighted
Average
         
   Shares   price
per
share
   Shares   price
per
share
   Shares   Total
Exercisable
 
Balance outstanding, December 31, 2021   1,333,101   $0.72    16,207,108   $3.50    17,540,209    17,308,567 
Granted   -    -    230,000    3.50    230,000    - 
Exercised   -    -    -    -    -    - 
Expired/forfeited   (25,279)   0.69    (86,670)  $3.50    (111,949)   - 
Balance outstanding, March 31, 2022   1,307,822   $0.72    16,350,438   $3.50    17,658,260    17,486,529 
Schedule of Loans Obligated to Issue Shares

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

 

   Loan Issuance  Loan   Percentage of Loan   Defined  Shares Issuable
Loan  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  October 22, 2020  $115,000    0.0652%  December 1, 2020  Weekly
Loan 4  October 21, 2021  $189,750    0.0435%  January 2, 2022  Weekly
Loan 5  November 1, 2021  $189,750    0.0435%  January 2, 2022  Weekly