XML 43 R31.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
12 Months Ended
Dec. 31, 2022
Stockholders' Equity Note [Abstract]  
Schedule of assumption granted warrants
   December 31,
2022
 
Exercise price  $ 1.10 – 1.90 
Expected dividends   0%
Expected volatility   165.38% – 166.48%
Risk free interest rate   2.69% – 2.95%
Expected life of option   5 years

 

   December 31,
2021
 
Exercise price  $ 2.09 - 4.89 
Expected dividends   0%
Expected volatility   169.78 – 242.98%
Risk free interest rate   0.46 – 1.26%
Expected life of option   5 - 7 years   

  

    December 31,
2022
 
Exercise price   $ 0.20 – 6.00  
Expected dividends     0 %
Expected volatility     164.34% - 175.30 %
Risk free interest rate     2.81% - 3.75 %
Expected life of warrant     5-5.5 years  
         

 

  

December 31, 2021

 
Exercise price  $4.50 – 5.40 
Expected dividends   0%
Expected volatility   232.10% - 237.14%
Risk free interest rate   0.82% - 0.89%
Expected life of warrant   5 – 5.5 years 

 

Schedule of the stock option activity
   Options   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Life
(in years)
 
Balance – January 1, 2021 – outstanding   541,021    12.75    3.27 
Granted   2,425,762    5.97    5.91 
Exercised   
-
    
-
    
-
 
Forfeited/Cancelled   (64,164)   13.06    
-
 
Balance – December 31, 2021 – outstanding   2,902,619    7.07    4.71 
Granted   1,940,000    1.38    5.00 
Exercised   
-
    
-
    
-
 
Forfeited/Cancelled   (434,352)   13.56    
-
 
Balance – December 31, 2022 – outstanding   4,408,267    4.05    4.29 
Balance – December 31, 2022 – exercisable   3,061,767    4.19    4.07 

 

Schedule of option outstanding and option exercisable
Option Outstanding   Option Exercisable 
Exercise price   Number
Outstanding
   Weighted
Average
Remaining
Contractual
Life
(in years)
   Weighted Average
Exercise Price
   Number
Exercisable
   Weighted
Average
Remaining
Contractual
Life
(in years)
 
$4.05    4,408,267    4.29    4.19    3,061,767           4.07 

  

Schedule of warrant activity
   Warrant   Weighted
Average
Exercise
Price
 
Balance – January 1, 2022 – outstanding   6,130,948    4.96 
Granted   1,961,267    5.60 
Exercised   (2,414,218)   4.55 
Forfeited/Cancelled   (19,167)   24.00 
Balance – December 31, 2021 – outstanding   5,658,830    4.98 
Granted   22,460,182    2.07 
Exercised   (9,624,067)   5.18 
Forfeited/Cancelled   (2,233,246)   4.73 
Balance – December 31, 2022 – outstanding   16,261,699    2.18 
Balance – December 31, 2022 – exercisable   16,261,699   $2.79 

 

Schedule of warrants outstanding and warrants exercisable
Warrants Outstanding   Warrants Exercisable 
Exercise price   Number
Outstanding
   Weighted
Average
Remaining
Contractual
Life
(in years)
   Weighted Average
Exercise Price
   Number
Exercisable
   Weighted
Average
Exercise
Price
 
$2.18    16,261,699    4.20    2.79    16,261,699    4.20