XML 54 R44.htm IDEA: XBRL DOCUMENT v3.22.2.2
CAPITAL STRUCTURE (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Jun. 07, 2022
May 02, 2022
May 25, 2022
Feb. 28, 2022
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
May 01, 2022
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Preferred stock, shares authorized         100,000,000   100,000,000       100,000,000  
Restricted shares of Common stock             1,800,000          
Stock earned per month             200,000          
Expenses during Consulting Agreement             $ 0 $ 5,147,076        
Retained agreement descriptions             The shares were valued on the date of the agreement at $3.28 per share or $5,904,000, which was be amortized over the term of the agreement          
Liquidated damages payable     $ 187,970                  
Deemed dividend     $ 8,189,515                  
Conversion price description     from $3.00 to $0.62152                  
Conversion of Debt         $ 1,190,000   $ 1,190,000   $ 0      
Extinguishment of debt         $ 216,580   216,580          
Gain Extinguishment of debt             $ 216,580          
Fair value per share         $ 4.09   $ 4.09          
Conversion price     $ 0.62152                  
Issue shares of common stock             1,284,787          
Convertible stock   26,515         4,500          
Conversion of stock in to common stock   39,339         7,251,269          
Conversion of stock value   $ 38,144         $ 4,081,974          
Derivative liability         $ 40,663   $ 40,663   $ 11,629 $ 30,664 $ 45,665 $ 460,728
Cashless exercise warrants             3,488,171          
Common stock, shares authorized         300,000,000   300,000,000       300,000,000  
Common stock, shares issued         26,365,404   26,365,404   39,339   17,544,509  
Common stock, shares outstanding         25,977,980   25,977,980       17,157,085  
Series A preferred stock         $ 5,452,300   $ 5,452,300          
Deemed dividend on issuance of warrants         $ 0 $ 0 $ (5,788,493) $ 0        
Issuance of Warrants [Member]                        
Deemed dividend $ 8,480,379                      
Conversion price description $3.30 to $0.62152                      
Warrants grant 8,619,127   33,333                  
Stock based compensation     $ 24,101                  
Common stock fair value $ 1.07   $ 1.07                  
Exercise price $ 0.62152   $ 3.30                  
Volatility 121.47%   107.30%                  
Dividend rate 0.00%   0.00%                  
Term 5 years   5 years 2 months 26 days                  
Discount rate 2.99%   2.71%                  
Principal amount $ 2,000,000                      
Debt Conversions [Member]                        
Shares issued         238,000   238,000          
Capital contribution             $ 973,420          
Series A Preferred Stock [Member]                        
Preferred stock, shares authorized         6,000,000   6,000,000       6,000,000  
Preferred stock, shares outstanding         1,500   1,500       0  
Preferred stock, Liquidation Preference         6,000,000   6,000,000          
Preferred stock, shares issued         6,000   6,000       0  
Series A Preferred Stock [Member] | Private Placement [Member]                        
Sales of shares       6,000                
Warrants       2,000,000                
Aggregate gross proceeds warrants       $ 6,000,000                
Warrants, Description       The Warrants were initially exercisable to purchase shares of common stock at $3.30 per share, or 110% of the Series A Shares initial conversion price and will expire five and one-half years following the initial exercise date of the Warrants                
Warrants Black-Scholes option pricing model , Description       The warrants were valued using the Black-Scholes option pricing model with the following terms: a) exercise price of $3.30, b) common stock fair value of $3.42, c) volatility of 118%, d) discount rate of $1.71%, and e) dividend rate of 0%                
Additional value of Warrants       2,000,000                
Deemed dividend on issuance of warrants             $ (5,788,493)