XML 44 R32.htm IDEA: XBRL DOCUMENT v3.22.1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2021
Stockholders' Equity Note [Abstract]  
Schedule of restricted stock activity
    Total restricted shares     Weighted
average
fair market value per share
   

Total

unvested restricted shares

    Weighted
average
fair market value per share
    Total vested restricted shares     Weighted
average
fair market value per share
 
Outstanding January 1, 2020    
-
   
-
     
-
   
-
     
-
    $
-
 
Granted     20,495,000       0.049       20,495,000       0.049      
-
     
-
 
Forfeited/Cancelled    
-
     
-
     
-
     
-
     
-
     
-
 
Vested    
-
     
-
      (5,123,750 )     (0.049 )     5,123,750       0.049  
Outstanding December 31, 2020     20,495,000       0.049       15,371,250       0.049       5,123,750     $ 0.049  
Granted     2,500,000       0.050       2,500,000       0.050      
-
     
-
 
Forfeited/Cancelled     (1,500,000 )     (0.050 )     (1,500,000 )     (0.050 )    
-
     
-
 
Vested    
-
     
-
      (6,123,750 )     (0.049 )     6,123,750       0.049  
Outstanding December 31, 2021     21,495,000     0.049       10,247,500     $ 0.049       11,247,500     $ 0.049  

 

Schedule of restricted stock granted and exercisable
      Restricted Stock Granted     Restricted Stock Vested  
Grant date
Price
    Number
Granted
    Weighted
Average
Fair Value per
Share
    Number
Vested
    Weighted
Average
Fair Value per
Share
 
$ 0.049       20,495,000     $ 0.049       10,247,500     $ 0.049  
0.050       1,000,000       0.050       1,000,000       0.050  
          21,495,000     $ 0.049       11,247,500     $ 0.049  

 

Schedule fair value of the warrants granted and issued were determined by using a black scholes valuation model
    Year ended
December 31,
2021
 
Exercise price     $0.05 to $0.24  
Risk free interest rate     0.46% to 0.92
Expected life     5.0 years  
Expected volatility of underlying stock     213.84% to 215.33
Expected dividend rate     0 %

 

    Year ended December 31,
2021
 
Exercise price   $ 0.15  
Risk free interest rate     1.26% to 1.27 %
Expected life     10.0 years  
Expected volatility of underlying stock     209.3% to 210.4 %
Expected dividend rate     0 %

 

Schedule of warrant activity
    Shares
Underlying
Warrants
    Exercise
price per
share
    Weighted
average
exercise
price
 
Outstanding January 1, 2020     852,775     $ 2.00 to 6.25     $ 5.10  
Granted     51,188,572       0.05       0.05  
Forfeited/Cancelled     (852,775 )        2.00 to 6.25       5.10  
Exercised    
-
      -      
-
 
Outstanding December 31, 2020     51,188,572     $ 0.05     $ 0.05  
Granted     66,302,515          0.05 to 0.24       0.16  
Forfeited/Cancelled     (20,000,000 )     0.24       0.24  
Exercised     (60,186,982 )     0.05       0.05  
Outstanding December 31, 2021     37,304,105      0.05 – 0.1875     $ 0.12  

 

Schedule of warrants outstanding and 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
    Weighted
Average
Remaining
Contractual
life in years
 
$ 0.05       10,823,813       3.78               10,823,813               3.78  
0.15       24,053,625       4.18               24,053,625               4.18  
0.1875       2,426,667       4.21               2,426,667               4.21  
          37,304,105       4.07     0.12       37,304,105     0.12       4.07  

 

Schedule of the reduction in the exercise price was determined using a black scholes valuation model
   Year ended December 31,
2021
 
Revised exercise price  $0.15 
Original exercise price  $0.24 
Risk free interest rate   1.27%
Expected life   9.6 years 
Expected volatility of underlying stock   210.4%
Expected dividend rate   0%

  

Schedule of option activity
    Shares
Underlying
options
    Exercise
price per
share
    Weighted
average
exercise
price
 
Outstanding January 1, 2020     100,000     $ 0.40     $ 0.40  
Granted    
-
      -      
-
 
Forfeited/Cancelled    
-
      -      
-
 
Exercised    
-
      -      
-
 
Outstanding December 31, 2020     100,000       0.40       0.40  
Granted     30,416,666       0.15 – 0.24       0.15  
Forfeited/Cancelled    
-
      -      
-
 
Exercised    
-
      -      
-
 
Outstanding December 31, 2021     30,516,666       0.15 to 0.40     $ 0.15  

 

Schedule of warrants outstanding and exercisable
      Options Outstanding     Options Exercisable  
Exercise Price*     Number
Outstanding
    Weighted
Average
Remaining
Contractual
life in years
    Weighted
Average
Exercise Price
    Number
Exercisable
    Weighted
Average
Exercise Price
    Weighted
Average
Remaining
Contractual
life in years
 
0.15       30,208,333       9.64               16,875,000               9.64  
0.24       208,333       9.15               208,333               9.15  
0.40       100,000       6.99               100,000               6.99  
          30,516,666       9.63     $ 0.15       17,183,333     $ 0.15       9.62