XML 44 R33.htm IDEA: XBRL DOCUMENT v3.22.4
STOCKHOLDERS’ EQUITY (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2022
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    15,371,250   $0.049 
$0.050    1,000,000    0.050    1,000,000    0.050 
$0.055    2,000,000    0.055    2,000,000    0.055 
      23,495,000   $0.050    18,371,250   $0.050 

 

      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 of fair value of the warrants granted and issued were determined by using a black scholes valuation model
   Nine months
ended
September 30,
2022
 
Exercise price  $ 0.0345 to 0.15  
Risk free interest rate   3.14 to 3.27 %
Expected life   3 to 5 years  
Expected volatility of underlying stock   189.1 to 199.2 %
Expected dividend rate   0%

 

   Nine months
ended
September 30,
2022
 
Exercise price    $ 0.04 to 0.15   
Risk free interest rate     2.99 to 3.42 %
Expected life     10.0 years   
Expected volatility of underlying stock     206.4 to 208.4 %
Expected dividend rate    0%

 

    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
 
$0.0345    15,000,000             2.77                         8,437,500                                2.77 
$0.05    10,823,813    3.03         10,823,813         3.03 
$0.15    30,053,625    3.73         30,053,625         3.73 
$0.1875    2,426,667    3.46         2,426,667         3.46 
      58,304,105    3.34   $0.11    51,741,605   $0.11    3.42 

 

      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
 
 0.04    800,000             9.96                          800,000                               9.96 
 0.15    45,208,333    9.19         35,625,000         9.27 
 0.24    208,333    8.40         208,333         8.40 
 0.40    100,000    6.25         100,000         6.25 
      46,316,666    9.19   $0.15    36,733,333   $0.15    9.27 

 

      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  

 

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, 2021   20,495,000   $0.049    15,371,250   $0.049    5,123,750   $0.049 
Granted and issued   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 
Granted and issued   2,000,000    0.055    
-
    
-
    2,000,000    0.055 
Forfeited/Cancelled   
-
    
-
    
-
    
-
    
-
    
-
 
Vested   
-
    
-
    (5,123,750)   (0.049)   5,123,750    0.049 
Outstanding September 30, 2022   23,495,000   $0.050    5,123,750   $0.049    18,371,250   $0.050 

 

 
Schedule of warrant activity
   Shares
Underlying
Warrants
   Exercise
price per
share
   Weighted
average
exercise
price
 
Outstanding January 1, 2021    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 
Granted    21,000,000      0.0345 – 0.15    0.07 
Forfeited/Cancelled    
-
    -    
-
 
Exercised    
-
    -    
-
 
Outstanding September 30, 2022    58,304,105   $  0.05 – 0.1875   $0.11 

 

 
Schedule of option activity
   Shares
Underlying
options
   Exercise
price per
share
   Weighted
average
exercise
price
 
Outstanding January 1, 2021    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 
Granted    15,800,000      0.04 – 0.15    0.14 
Forfeited/Cancelled    
-
    -    
-
 
Exercised    
-
    -    
-
 
Outstanding September 30, 2022    46,316,666   $ 0.04 to 0.40   $0.15