XML 41 R30.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Stockholders’ Equity [Abstract]    
Schedule of the stock option activity
   Options  

Weighted

Average

Exercise

Price

  

Weighted

Average

Remaining

Contractual

Life

(in years)

 
Balance – January 1, 2023 – outstanding   4,408,267    4.05    4.29 
Granted   
-
    
-
    
-
 
Exercised   
-
    
-
    
-
 
Forfeited/Cancelled   (16,667)   14.10    
-
 
Balance – March 31, 2023 – outstanding   4,391,600    4.01    4.05 
Balance – March 31, 2023 – exercisable   3,756,600    4.42    4.03 

 

   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)

 
$4.01    4,391,600    4.05    4.42    3,756,600    4.03 
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, 2023 – outstanding   16,261,770    2.79 
Granted   28,119,616    0.77 
Exercised   (3,769,059)   (0.20)
Forfeited/Cancelled   (37,643)   16.00 
Balance – March 31, 2023 – outstanding   40,574,614    0.80 
Balance – March 31, 2023 – exercisable   40,574,614   $0.80 
   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 
$1.27    40,574,614    4.51    1.27    40,574,614    4.51 
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 
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