XML 64 R39.htm IDEA: XBRL DOCUMENT v3.23.1
STOCKHOLDERS’ DEFICIT (Tables)
12 Months Ended
Dec. 31, 2022
Equity [Abstract]  
SCHEDULE OF COMMON STOCK WARRANTS

The following schedule summarizes the changes in the Company’s common stock warrants:

 

SCHEDULE OF COMMON STOCK WARRANTS

       Weighted       Weighted 
   Warrants Outstanding   Average       Average 
   Number   Exercise   Remaining   Aggregate   Exercise 
   Of   Price   Contractual   Intrinsic   Price 
   Shares   Per Share   Life   Value   Per Share 
                     
Balance at December 31, 2020   166,159        $0.008     3.87 years   $2,125,506   $0.008 
                               
Warrants granted         380,323       $       0.008-16.00    -    -   $- 
Warrants exercised   (56,400)       $-    -    -   $- 
Warrants expired/cancelled   (52,391)       $-    -    -   $- 
                               
Balance at December 31, 2021   437,691       $0.008-16.00     2.69 years   $1,185,798   $5.36 
                               
Warrants granted   -        $-    -    -   $- 
Warrants exercised/exchanged   (179,506)       $-    -    -   $- 
Warrants expired/cancelled   (136,638)       $-    -    -   $- 
                               
Balance at December 31, 2022   121,547       $0.008-16.00    1.37 years    $273   $8.31 
                               
Exercisable at December 31, 2022   95,906       $0.008-16.00    1.44 years    $178   $10.53 
SCHEDULE OF EACH OPTION WARRANT ESTIMATED USING THE BLACK-SCHOLES VALUATION MODEL

SCHEDULE OF EACH OPTION WARRANT ESTIMATED USING THE BLACK-SCHOLES VALUATION MODEL

   Year Ended December 31, 2022   Year Ended December 31, 2021 
Expected term   -    3 years 
Expected volatility   -%   164-269%
Expected dividend yield   -    - 
Risk-free interest rate   -%   2.00%
SUMMARY OF STOCK OPTION

The following represents a summary of options:

 

SUMMARY OF STOCK OPTION

  

Year Ended

December 31, 2022

  

Year Ended

December 31, 2021

 
   Number  

Weighted

Average

Exercise Price

   Number  

Weighted

Average

Exercise Price

 
Beginning balance   491,250   $0.0416    491,250   $0.0416 
                     
Granted   -    -    -    - 
Exercised   (394,065)   -    -    - 
Forfeited   (97,185)   0.01    -    - 
Expired   -    -    -    - 
Ending balance   -   $-    491,250   $0.0416 
Intrinsic value of options  $-        $2,533,975      
                     
Weighted Average Remaining Contractual Life (Years)   -    -    8.81    -