XML 42 R32.htm IDEA: XBRL DOCUMENT v3.23.1
STOCKHOLDERS’ EQUITY (DEFICIT) (Tables)
3 Months Ended
Mar. 31, 2023
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, 2022   121,547   $0.008 - 16.00     1.37 years   $273   $8.31 
                          
Warrants granted   -   $-    -   $ -    $-   
Warrants exercised   -   $-    -   $     $  
Warrants expired/cancelled   -   $-    -   $     $  
                          
Balance at March 31, 2023   121,547   $0.008 - 16.00     8.31 years   $60,706   $1.12 
                          
Exercisable at March 31, 2023   119,721   $0.008 - 16.00    years   $58,438   $1.13 
                          
Balance at December 31, 2021   437,691   $0.008 - 16.00    2.69 years   $1,185,798   $5.36 
Warrants granted   -   $-    -       $ 
Warrants exercised/exchanged   -   $-    -        $  
Warrants expired/cancelled   -   $-    -        $  
                          
Balance at March 31, 2022   437,691   $0.008 - 16.00     2.49 years   $1,151,551   $5.38 
                          
Exercisable at March 31, 2022   412,050   $0.008 - 16.00     2.49 years   $1,022,268   $5.71 
SCHEDULE OF EACH OPTION WARRANT ESTIMATED USING THE BLACK-SCHOLES VALUATION MODEL

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

    

Three Months Ended

March 31, 2023

    

Year Ended

December 31, 2022

 
Risk free interest rate   2.0025.00%   -%
Expected term   0.87 3.55 years    - 
Expected volatility   169.91% - 268.79%   -%
Expected dividend yield   0.000.00%   -%