XML 26 R17.htm IDEA: XBRL DOCUMENT v3.21.2
Stockholders’ Equity (Tables)
9 Months Ended
Sep. 30, 2021
Stockholders' Equity Note [Abstract]  
Schedule of stock options
   Shares   Weighted Average
Exercise Price
 
Outstanding at December 31, 2020   32,000,000   $0.1557 
Granted   1,760,000   $0.6257 
Exercised   (2,590,910)  $0.1118 
Forfeited or expired   (1,000,000)  $0.3700 
Outstanding at September 30, 2021   30,169,090   $0.1652 
           
Exercisable at September 30, 2021   24,124,644   $0.1126 

 

Schedule of black-scholes option-pricing model includes the weighted average assumptions for warrants
   Nine Months Ended
September 30,
 
   2021   2020 
Assumptions:        
Risk-free interest rate   .05-07%   0%
Expected dividend yield   0%   0%
Expected volatility   128-130%   0%
Expected life (in years)   2-3    0 

 

Schedule of unrecognized stock-based compensation related to unvested restricted stock, net of estimated forfeitures
   Warrant Activity   Weighted 
   Shares   Weighted Average
Exercise Price
   Average remaining Contractual Term (years) 
Outstanding at December 31, 2020   3,550,000   $0.0627    5.77 
Granted   
-
    
-
    
-
 
Exercised   (1,650,000)  $0.0652    
-
 
Forfeited   (125,000)  $0.0700    
-
 
Outstanding and exercisable at September 30, 2021   1,775,000   $0.0599    7.69 

 

Schedule of range exercise prices warrants outstanding and exercisable
   Warrants Outstanding   Warrants Exercisable 
Range of Exercise Prices  Shares
Outstanding
   Weighted Avg.
Remaining Contractual
Life in Years
   Weighted Avg.
Exercise Price
   Shares
Exercisable
   Weighted Avg.
Exercise Price
 
$0.05 - $0.08   1,775,000    7.69   $0.0599    1,775,000   $0.0652 
    1,775,000    7.69   $0.0599    1,775,000   $0.0652