XML 51 R34.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2021
Stockholders' Equity Note [Abstract]  
Schedule of special voting shares activity
Balance, January 1, 2020   2,990,904 
    Shares issued   
-
 
    Shares exchanged   (1,521,157)
Balance, December 31, 2020   1,469,747 
Shares issued   
-
 
Shares exchanged   (1,464,472)
Balance, December 31, 2021   5,275 

 

Schedule of option activity
       Weighted   Weighted     
       Average   Average     
   Number of   Exercise   Remaining   Intrinsic 
   Options   Price   Term (Yrs)   Value 
Outstanding, January 1, 2020                
    Granted   50,000    2.49    
-
    
-
 
    Exercised   
-
    
-
    
-
    
-
 
    Expired   
-
    
-
    
-
    
-
 
    Forfeited   
-
    
-
    
-
    
-
 
Outstanding, December 31, 2020   50,000    2.49    9.92    
 
 
Granted   2,691,000    4.82    
-
    
-
 
Exercised   
-
    
-
    
-
    
-
 
Expired   
-
    
-
    
-
    
-
 
Forfeited   
-
    
-
    
-
    
-
 
Outstanding, December 31, 2021   2,741,000    4.77    9.41   $70,500 
                     
Exercisable, December 31, 2021   927,632    4.39    9.30   $70,500 

 

Schedule of outstanding and exercisable stock options
Stock Options Outstanding     Stock Options Exercisable  
            Weighted        
            Average        
Exercise     Number of     Remaining     Number of  
Price     Shares     Life in Years     Shares  
$ 2.49       50,000       8.9       50,000  
$ 4.43       1,580,000       9.2       667,111  
$ 7.56       436,000       9.6       45,417  
$ 3.95       675,000       9.9      

165,104

 
          2,741,000       9.4      

927,632

 

 

Schedule of estimated using the black scholes valuation method assumptions
Risk free interest rate   0.4%
Expected term (years)   5.27 
Expected volatility   100%
Expected dividends   0%

 

Risk free interest rate   0.75% - 1.36%
Expected term (years)   5.61 - 6.01
Expected volatility   84% - 98.5%
Expected dividends   0%