XML 27 R20.htm IDEA: XBRL DOCUMENT v3.24.1
STOCKHOLDERS’ EQUITY (DEFICIT) (Tables)
12 Months Ended
Dec. 31, 2021
Equity [Abstract]  
SCHEDULE OF OUTSTANDING STOCK WARRANTS ACTIVITIES

The following table reflects a summary of Common Stock warrants outstanding and warrant activity during the period ended December 31, 2021 and 2020.

   Underlying
Shares
   Weighted Average Exercise Price   Weighted Average Term (Years) 
Warrants outstanding at January 1, 2020   -   $       
Granted   28,803,368    0.01    1.41 
Exercised   (110,000)   0.01      
Forfeited   -           
Warrants outstanding at December 31, 2020   28,693,368    0.01    1.12 
Granted   7,337,000    0.01    1.50 
Exercised   (6,709,890)   0.01      
Forfeited   -           
Warrant outstanding at December 31, 2021   29,320,478   $0.01    0.44 
SCHEDULE OF WEIGHTED AVERAGE ASSUMPTIONS OF WARRANTS

The warrants granted during the period ending December 31, 2021 and 2020 were valued using the Black-Scholes option pricing model using the following weighted average assumptions:

 

   Year Ended December 31, 
   2021   2020 
Expected term, in years   1.5    2.83 
Expected volatility   100%   162.24%
Risk free interest rate   0.09 - 0.13%   0.44%
Dividend yield   -    -