XML 42 R28.htm IDEA: XBRL DOCUMENT v3.22.2.2
Stockholders' Equity (Tables)
 9 Months Ended 12 Months Ended
Sep. 30, 2022
Dec. 31, 2021
Stockholders' Equity Note [Abstract]    
Schedule of option activity
   Number of Options   Weighted Average Exercise Price   Weighted Average Contractual Life   Total Intrinsic Value 
Outstanding at December 31, 2020   950,236   $5.44    8.82      
Granted   383,125    6.04           
Forfeited   (420,625)   5.44           
Outstanding at December 31, 2021   912,736   $4.96    8.34   $1,951,117 
Granted   100,000    8.80    9.69    - 
Expired   (15,625)   5.00    8.08    40,626 
Forfeited   (15,625)   5.00    8.08    40,624 
Outstanding at September 30, 2022   981,486    5.33    7.79    2,344,489 
Exercisable at September 30, 2022   762,666   $4.68    7.35   $2,256,558 

 
   Number of
Options		   Weighted
Average
Exercise
Price		   Weighted
Average
Contractual
Life		  

Total

Intrinsic Value

 
Outstanding at December 31, 2019   678,750   $6.00    9.48    
 
 
Granted   335,000    5.00           
Exercised   (63,514)   4.08           
Outstanding at December 31, 2020   950,236   $5.44    8.82      
Granted   383,125    6.04           
Forfeited   (420,625)   5.44           
Outstanding at December 31, 2021   912,736   $4.96    8.34   $1,951,117 
Exercisable at December 31, 2021   599,843   $4.28    7.70   $1,685,099 

 
Schedule of options outstanding
Exercise Price   Number of
Options Outstanding		   Number of
Options
Exercisable		   Weighted Average
Remaining
Contractual Years		   Intrinsic Value 
$4.04    496,486    496,486    6.68   $1,767,489 
 5.00    135,000    131,180    8.41    351,000 
 5.48    50,000    50,000    7.88    106,000 
 7.00    200,000    70,000    9.16    120,000 
 8.80    100,000    15,000    9.69    - 
$5.33    981,486    762,666    7.79   $2,344,489 

 
Exercise Price   Number of
Options
Outstanding		   Number of
Options
Exercisable		   Weighted Average
Remaining
Contractual Years		   Intrinsic Value 
$4.04    496,486    496,489    7.43   $1,509,317 
 5.00    166,250    53,357    9.09    110,983 
 5.48    50,000    40,000    8.63    64,000 
 7.00    200,000    10,000    9.84    800 
$4.96    912,736    2,399,371    8.34   $1,951,117 

 
Schedule of warrants outstanding
   Number   Weighted Average
Price		 
December 31, 2020   848,410   $18.52 
Issued pursuant to Unit Purchase Agreement   2,130,295    9.00 
Issued   57,499    5.56 
December 31, 2021   3,036,204   $11.60 
Issued pursuant to Unit Purchase Agreement   2,090,035    9.00 
Issued   219,598    4.64 
Exercised   (75,000)   0.04 
Expired   (28,407)   12.00 
September 30, 2022   5,242,430   $10.43 

 
   Number   Weighted
Average
Price		 
December 30, 2019   28,407   $12.00 
Issued on Somah acquisition   749,984    20.00 
Issued   70,003    5.52 
December 30, 2020   848,394   $8.52 
Issued pursuant to Unit Purchase Agreement   2,130,292    9.00 
Issued   57,499    5.56 
December 31, 2021   3,036,185   $8.80 

 
Schedule of Share Based Stock Option Valuation Assumptions  
   2021   2020 
Risk-free interest rate   1.09%   0.93%
Volatility   252.08%   241.88%
Exercise price  $6.04   $5.48 
Dividend yield   0%   0%
Forfeiture rate   0%   0%
Expected life (years)   6.38    10.00