XML 46 R34.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
12 Months Ended
Dec. 31, 2022
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, 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 December 31, 2022   23,495,000   $0.050    5,123,750   $0.049    18,371,250   $0.050 

 

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 

 

Schedule of fair value of the warrants and options granted and issued Black Scholes valuation model
   Year ended
December 31,
2022
 
Exercise price  0.00115 to 0.15 
Risk free interest rate   3.14 to 3.27%
Expected life   

3 to 5 years

 
Expected volatility of underlying stock   

182.6 to 199.2

%
Expected dividend rate   0%

 

   Year ended
December 31,
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%

 

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   51,000,000     0.0115 – 0.15    0.02 
Increase in warrants due to debt amendment full rachet trigger   72,260,870    0.0115    0.01 
Cancelled on debt amendment   (4,973,914)   0.15    0.15 
Exercised   
-
    -    
-
 
Outstanding December 31, 2022   155,591,061   $ 0.05 – 0.1875   $0.03 

 

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
 
$0.0115    121,997,727    4.57        121,997,727       4.57 
$0.0345    15,000,000    2.52         9,375,000         2.52 
$0.05    1,000,000    0.14         1,000,000         0.14 
$0.15    15,166,667    3.21         15,166,667         3.21 
$0.1875    2,426,667    3.21         2,426,667         3.21 
      155,591,061    4.19   $0.03    149,966,061   $0.03    4.25 

 

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 December 31, 2022   46,316,666   $ 0.04 to 0.40   $0.15 

 

Schedule of options 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                9.71               800,000               9.71  
  0.15       45,208,333       8.94               35,625,000               9.00  
  0.24       208,333       8.15               208,333               8.15  
  0.40       100,000       5.99               100,000               5.99  
          46,316,666       8.94     $ 0.15       36,733,333     $ 0.15       9.01