XML 42 R31.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
3 Months Ended
Mar. 31, 2023
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, 2022   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 
Granted and issued   
-
    
-
    
-
    
-
    
-
    
-
 
Forfeited/Cancelled   
-
    
-
    
-
    
-
    
-
    
-
 
Vested   
-
    
-
    (5,123,750)   (0.049)   5,123,750    0.049 
Outstanding March 31, 2023   23,495,000   $0.050    -   $0.049    23,495,000   $0.050 

 

Schedule of restricted stock granted and exercisable
   Restricted Stock Granted and Vested 
Grant date Price  Number Granted   Weighted Average Fair Value per Share 
$ 0.049   20,495,000   $0.049 
$ 0.050   1,000,000    0.050 
$ 0.055   2,000,000    0.055 
    23,495,000   $0.050 

 

Schedule of fair value of the warrants and options granted and issued Black Scholes valuation model
    Three months
ended
March 31,
2023
 
Exercise price   $ 0.0115  
Risk free interest rate     3.93 to 4.16 %
Expected life     5 years   
Expected volatility of underlying stock     189.15 to 189.37 %
Expected dividend rate     0 %

 

Schedule of warrant activity
    Shares
Underlying
Warrants
    Exercise
price per
share
    Weighted
average
exercise price
 
Outstanding January 1, 2022     37,304,105     $ 0.05 – 0.1875     $ 0.12  
Granted     51,000,000        0.0115 – 0.0345       0.01826  
Increase in warrants due to debt amendment full rachet trigger     72,260,870       0.0115       0.0115  
Cancelled on debt amendment     (4,973,914 )     0.15       0.1500  
Exercised     -       -       -  
Outstanding December 31, 2022     155,591,061     $  0.0115 – 0.1875     $ 0.0300  
Granted     46,521,739        0.0115       0.0115  
Forfeited     (1,000,000 )     0.05       0.05  
Cancelled on debt amendment     -       -       -  
Exercised     -       -       -  
Outstanding March 31, 2023     201,112,800     $  0.0115 – 0.1875     $ 0.0256  

 

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    168,519,466    4.48         168,519,466         4.48 
$0.0345    15,000,000    2.27         10,312,500         2.27 
$0.15    15,166,667    2.96         15,166,667         2.96 
$0.1875    2,426,667    2.96         2,426,667         2.96 
      201,112,800    4.18   $0.0256    196,425,300   $0.0256    4.23 

 

Schedule of option activity
    Shares
Underlying
options
    Exercise
price per
share
    Weighted
average
exercise
price
 
Outstanding January 1, 2022     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  
Granted     -       -       -  
Forfeited/Cancelled     -       -       -  
Exercised     -       -       -  
Outstanding March 31, 2023     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    9.46         800,000         9.46 
$0.15    45,208,333    8.69         38,125,000         8.74 
$0.24    208,333    7.90         208,333         7.90 
$0.40    100,000    5.75         100,000         5.75 
      46,316,666    8.69   $0.15    39,233,333   $0.15    8.75