XML 43 R25.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2021
Stockholders' Equity Note [Abstract]  
Schedule of stock options outstanding
   Number of
options
   Weighted
average
exercise
price (per
share)
   Weighted
average
remaining
contractual
term (in
years)
 
Outstanding at December 31, 2020   656,175   $   0.01    7.7 
Granted   50,000    0.01    9.0 
Exercised   
-
    
-
    
-
 
Forfeited / cancelled / expired   
-
    
-
    
-
 
Outstanding at December 31, 2021   706,175   $0.01    6.6 
Exercisable at December 31, 2021   672,842   $0.01    6.4 

 

Schedule of summarizes information concerning options outstanding
Strike Price
Range ($)
   Outstanding
stock options
   Weighted average
remaining
contractual term
(in years)
   Weighted average
outstanding
strike price
   Vested
stock options
   Weighted average
vested
strike price
 
$0.01    519,675    5.9   $0.01    519,675   $0.01 
$0.01    136,500    8.0   $0.01    136,500   $0.01 
$0.01    50,000    9.0   $0.01    16,667   $0.01 

 

Strike Price
Range ($)
   Outstanding
stock options
   Weighted average
remaining
contractual term
(in years)
   Weighted average
outstanding
strike price
   Vested
stock options
   Weighted average
vested
strike price
 
$0.01    519,675    7.0   $0.01    519,675   $0.01 
$0.01    136,500    9.0   $0.01    45,500   $0.01 

 

Schedule of stock option assumptions
Stock option assumptions 

December 31,

2021

 

December 31,

2020

 
Risk-free interest rate   0.26 – 1.40%                     - 
Expected dividend yield   0.00%   - 
Expected volatility   16.03 –273.98%   - 
Expected life of options (in years)   6.5   -