XML 45 R35.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders’ Equity, Options, and Warrants (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Mar. 31, 2022
Feb. 28, 2022
Feb. 21, 2022
Feb. 17, 2022
Feb. 14, 2022
Jul. 31, 2018
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Class of Warrant or Right [Line Items]                  
[custom:IntrinsicValuePerShare-0] $ 0.09           $ 0.09    
Unrecognized compensation expense $ 361,348           $ 361,348    
Period for recognition, stock options             2 years 10 days    
Compensation expense             $ 181,957 $ 37,419  
Stock options, granted             8,000,000    
Weighted average exercise price             $ 0.09    
Stock options, exercised             1,000,000    
Warrants outstanding 2,925,000           2,925,000 7,065,000  
Mandatorily redeemable convertible preferred stock, value             $ 4,719,822
Series B Redeemable Convertible Preferred Stock                  
Class of Warrant or Right [Line Items]                  
Preferred stock, shares outstanding 675           675    
Redemption date             mandatory redemption date of May 2022    
Redemption price per share $ 1,000           $ 1,000    
Mandatorily redeemable convertible preferred stock, value $ 675,000           $ 675,000    
Convertible preferred stock convertible into common stock             337,500    
Conversion price per share             $ 2.00    
Series C Redeemable Convertible Preferred Stock                  
Class of Warrant or Right [Line Items]                  
Preferred stock, shares outstanding 4,063           4,063    
Redemption date             mandatory redemption date of February 2023    
Redemption price per share $ 1,000           $ 1,000    
Dividends paid             $ 243,780 $ 254,280  
Common stock issued in lieu of dividend payments             2,271,980 1,398,200  
Value of shares issued in lieu of dividend payment             $ 204,480 $ 207,480  
Preferred stock dividend, settlement in cash             $ 39,300 $ 46,800  
Class M Warrants                  
Class of Warrant or Right [Line Items]                  
Warrants exercised         515,000        
Exercise price of warrants $ 0.12       $ 0.12   $ 0.12    
Proceeds from warrant exercises         $ 61,800        
Warrants, expired       3,625,000          
Warrants outstanding 4,140,000           4,140,000    
Warrants maturity date Feb. 17, 2022           Feb. 17, 2022    
Class N Warrants                  
Class of Warrant or Right [Line Items]                  
Exercise price of warrants $ 0.10           $ 0.10    
Warrants outstanding 2,925,000           2,925,000    
Warrants maturity date May 12, 2022           May 12, 2022    
Qualified Stock Options                  
Class of Warrant or Right [Line Items]                  
Fair value of options     $ 438,537            
Risk free interest rate, minimum     1.37%            
Risk free interest rate, maximum     1.93%            
Expected dividend rate     0.00%            
Expected volatility rate, minimum     66.28%            
Expected volatility rate, maximum     68.83%            
Stock options, exercised 1,000,000                
Shares withheld to satisfy the exercise price 388,889                
Net shares issued 611,111                
Qualified Stock Options | Minimum                  
Class of Warrant or Right [Line Items]                  
Expected life     5 years            
Qualified Stock Options | Maximum                  
Class of Warrant or Right [Line Items]                  
Expected life     7 years 6 months            
Qualified Stock Options | Executive Officers                  
Class of Warrant or Right [Line Items]                  
Stock options, granted     3,000,000            
Weighted average exercise price     $ 0.09            
Vesting rights     2,000,000 of the options granted to an executive officer vest one half immediately and one half at the one-year anniversary of the grant.            
Options, expiration date     Feb. 21, 2032            
Qualified Stock Options | Employee                  
Class of Warrant or Right [Line Items]                  
Stock options, granted             1,000,000    
Stock options, vesting period             5 years    
Weighted average exercise price             $ 0.10    
Non-Qualified Stock Options                  
Class of Warrant or Right [Line Items]                  
Fair value of options     $ 438,537            
Risk free interest rate, minimum     1.37%            
Risk free interest rate, maximum     1.93%            
Expected dividend rate     0.00%            
Expected volatility rate, minimum     66.28%            
Expected volatility rate, maximum     68.83%            
Non-Qualified Stock Options | Minimum                  
Class of Warrant or Right [Line Items]                  
Expected life     5 years            
Non-Qualified Stock Options | Maximum                  
Class of Warrant or Right [Line Items]                  
Expected life     7 years 6 months            
Non-Qualified Stock Options | Members of the Board                  
Class of Warrant or Right [Line Items]                  
Stock options, granted     4,000,000            
Weighted average exercise price     $ 0.09            
Vesting rights     options vest one fourth immediately and one fourth each subsequent year            
Options, expiration date     Feb. 21, 2032            
2015 Incentive Plan, as amended                  
Class of Warrant or Right [Line Items]                  
Shares available for issuance 27,864,971           27,864,971    
Additional shares authorized           20,000,000      
2015 Incentive Plan, as amended | Chief Executive Officer [Member]                  
Class of Warrant or Right [Line Items]                  
Compensation expense   $ 27,692              
Net shares issued   187,231              
Shares issued   307,692              
Shares issued, value   $ 28,000              
Shares issued, price per share   $ 0.091              
Share price   $ 0.09              
Shares withheld to satisfy payroll tax liabilities   120,461              
Employee Stock Purchase Plan                  
Class of Warrant or Right [Line Items]                  
Shares issued under employee stock purchase plan             67,945 105,361  
Proceeds from issuance of shares under the employee stock purchase plan             $ 5,197 $ 4,478  
Shares available for issuance 2,718,546           2,718,546