XML 28 R18.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders’ Deficit (Tables)
12 Months Ended
Dec. 31, 2021
Stockholders' Equity Note [Abstract]  
Schedule of stock options
   Shares   Weighted Average
Exercise Price
   Weighted Average Contractual Term Outstanding   Intrinsic Value 
Outstanding at January 1, 2020   32,900,000    0.1428    6.6   $4,731,000 
Granted   
-
    
-
           
Exercised   (900,000)   0.0700           
Forfeited or expired   
-
    
-
           
Outstanding at December 31, 2020   32,000,000   $0.1419    5.6   $6,054,000 
Granted   1,915,000   $0.7806           
Exercised   (4,500,000)  $0.0856           
Forfeited or expired   (1,000,000)  $0.3700           
Outstanding at December 31, 2021   28,415,000   $0.1859    5.84   $60,640,900 
                     
Outstanding and exercisable at December 31, 2021   23,128,888   $0.1291    5.84   $50,673,665 

 

Schedule of black-scholes- merton option-pricing model applying the assumptions
   For the year ended
December 31,
 
   2021   2020 
Expected life (years)   2-3    
N/A
 
Dividend yield   0%   
N/A
 
Expected volatility   128-130%   
N/A
 
Risk free interest rates   .05-.07    
N/A
 

   For the year ended
December 31,
 
   2021   2020 
Expected life (years)   
 N/A
    1.0 
Dividend yield   
 N/A
    0%
Expected volatility   
 N/A
    125.19%
Risk free interest rates   
 N/A
    0.14%
Weighted average fair value of warrants at grant date  $
N/A
    .308 

 

Schedule of fair value of restricted stock and restricted stock units
   Restricted Stock Outstanding 
   Shares   Weighted
Average
Fair Value
per Share
at Grant Date
 
Outstanding at December 31, 2019   
-
      
Granted – restricted stock units and awards   75.000    0.35 
Granted – performance based stock units   
-
    
-
 
Canceled   
-
    
-
 
Vested and converted to shares   
-
    
-
 
Outstanding at December 31, 2020   75,000    0.35 
Granted – restricted stock units and awards   140,000    0.61 
Granted – performance based stock units   
-
      
Canceled   
-
      
Vested and converted to shares   
-
      
Outstanding at December 31, 2021   215,000    0.52 

 

Schedule of unrecognized stock-based compensation related to unvested restricted stock, net of estimated forfeitures
   Warrant Activity     
   Shares   Weighted
Average
Exercise Price
   Weighted
Average
Remaining
Contractual
Term (years)
 
Outstanding at January 1, 2020   3,675,000   $0.0632    

6.96

 
Granted   50,000    0.0500      
Exercised   (175,000)   0.0700      
Forfeited or expired   
-
    
-
      
Outstanding at December 31, 2020   3,550,000   $0.0627    6.17 
Granted   
-
    
-
    
-
 
Exercised   (1,650,000)   0.0652      
Forfeited or expired   (125,000)   0.0599      
                
Outstanding at December 31, 2021   1,775,000   $0.0599    7.43 
                
                
Outstanding and exercisable at December 31, 2021   1,775,000    0.0599    7.43 

 

Schedule of range exercise prices warrants outstanding and exercisable
   Warrants Outstanding   Warrants Exercisable 
       Weighted Avg.             
       Remaining             
   Shares   Contractual   Weighted Avg.   Shares  

Weighted Avg.

 
Range of Exercise Prices  Outstanding   Life in Years   Exercise Price   Exercisable   Exercise Price 
                     
$0.05 - $0.07   1,775,000    7.43   $0.0599    1,775,000   $0.0599 
    1,775,000    7.43   $0.0599    1,775,000   $0.0599