XML 64 R34.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
12 Months Ended
Dec. 31, 2022
Equity [Abstract]  
Schedule of Equity Compensation Plan Information

Equity Compensation Plan Information as of December 31, 2022:

 

   Number of securities to be issued upon exercise of outstanding options, warrants and rights (a)   Weighted – average exercise price of outstanding options, warrants and rights (b)   Number of securities remaining available for future issuances under equity compensation plans (excluding securities reflected in column (a) (c) 
Equity Compensation Plans Approved by Security Holders   3,467,647   $.0400    21,532,353 
Equity Incentive Options issued outside of the Equity Compensation Plan   234,971,520    .0359     
Total   238,439,167   $.0360    21,532,353 
Schedule of Valuation Assumptions of Options

The Company uses the Black-Scholes option-pricing model to estimate the fair value of its stock option awards and warrant issuances. The calculation of the fair value of the awards using the Black-Scholes option-pricing model is affected by the Company’s stock price on the date of grant as well as assumptions regarding the following:

 

   Year ended December 31, 
   2022   2021 
Expected volatility   215.2% - 266.8%   249.4346.4%
Expected term   2.02.50 Years    2 - 2.50 Years 
Risk-free interest rate   0.3% - 1.4%   0.25% - .53%
Forfeiture Rate   0.17%   0.03%
Schedule of Outstanding Stock Option Activity

A summary of the status of the Company’s outstanding stock options as of December 31, 2022 and 2021 and changes during the periods ending on that date is as follows

 

 

           Weighted     
       Weighted   Average     
       Average   Remaining   Aggregate 
  

Number of

Options

  

Exercise

Price

  

Contractual

Life in Years

  

Intrinsic

Value

 
Outstanding at December 31, 2020   199,730,020   $0.0323    2.84      
Granted   33,473,246    0.0430           
Forfeited   (75,000)   0.0360           
Exercised   -    -           
Cancelled   -    -           
Outstanding – December 31, 2021   233,128,266   $0.0362    2.23      
Exercisable – December 31, 2021   76,068,249   $0.0284    2.30   $795,201 
                     
Granted     5,710,901       0.0281                  
Forfeited     (400,000 )     0.0354                  
Exercised     -       -                  
Cancelled     -       -                  
Outstanding – December 31, 2022     238,439,167     $ 0.0360       1.43          
Exercisable – December 31, 2022     111,558,754     $ 0.0321       1.33     $ 68,994  
Summary of Exercise Price of Employee Stock Options Outstanding

The following table summarizes information about employee stock options outstanding at December 31, 2022

 

Range of Exercise Price  Number outstanding at December 31, 2022   Weighted average remaining life   Weighted average exercise price   Number exercisable at December 31, 2022   Weighted average exercise price   Weighted average remaining life 
$ 0.018 - $0.0225   70,730,020    2.21   $0.0182    45,730,020   $0.0181    1.87 
$ 0.0229 - $0.0325   9,093,254    2.54   $0.0251    9,018,254   $0.0250    0.99 
$ 0.0360 - $0.0425   25,530,893    3.57   $0.0398    6,047,980   $0.0396    3.53 
$ 0.0440 - $0.0531   133,085,000    0.52   $0.0455    50,762,500   $0.0451    0.36 
  Outstanding options   238,439,167    1.43    0.0360    111,558,754    0.0321    1.33 
Schedule of Warrants Activity

A summary of the Company’s warrants as of December 31, 2022 and 2021, and changes during the years ended December 31, 2022 and 2021 is presented below:

 

           Weighted     
       Weighted   Average     
       Average   Remaining    
   Number of Warrants   Exercise Price   Contractual Life in Years  

Aggregate

Intrinsic Value

 
Outstanding at December 31, 2020   -   $-    -      
Granted   14,600,000    0.0250           
Forfeited   -    -           
Exercised   -    -           
Cancelled   -    -           
Outstanding – December 31, 2021   14,600,000   $0.0250    1.67      
Exercisable – December 31, 2021   14,600,000   $0.0250    1.67   $153,300 
                     
Granted   14,255,951    0.0214           
Forfeited   -    -           
Exercised   (10,600,000)   0.0250           
Cancelled        -           
Outstanding – December 31, 2022   18,255,951   $0.0245    1.55      
Exercisable – December 31, 2022   18,255,951   $0.0245    1.55   $12,000