XML 87 R37.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2019
Equity [Abstract]  
Schedule of equity purchase option activity
    Number of   Weighted   Weighted     
    Equity   Average   Average     
    Purchase   Exercise   Remaining   Intrinsic 
    Options   Price   Term (in years)   Value 
                  
Outstanding, January 1, 2019                   
Granted    600,000   $11.50           
Exercised                   
Expired                   
Forfeited                   
Outstanding, December 31, 2019    600,000   $11.50    2.8   $ 
                      
Exercisable, December 31, 2019    600,000   $11.50    2.8   $ 
Schedule of fair value of options granted
Risk free interest rate   1.74 – 1.77%
Expected term (years)   6.25 years 
Expected volatility   36%
Expected dividends   0.0 
Schedule of option activity
       Weighted   Weighted     
       Average   Average     
   Number of   Exercise   Remaining   Intrinsic 
   Options   Price   Term (in years)   Value 
                 
Outstanding, January 1, 2019                  
Granted   2,480,000   $4.34           
Exercised                  
Expired                  
Forfeited                  
Outstanding, December 31, 2019   2,480,000   $4.34    9.89   $ 
                     
Exercisable, December 31, 2019      $       $ 
Schedule of warrant activity
   Number of Warrants   Weighted Average Exercise
Price
   Weighted Average Remaining Life in Years   Intrinsic
Value
 
Outstanding, December 31, 2018   3,800,003    11.50           
Issued   14,837,000    11.50           
Exercised   -    -           
Cancelled   -    -           
Outstanding, December 31, 2019   18,637,003   $11.50    4.6   $- 
                     
Exercisable, December 31, 2019   18,637,003   $11.50    4.6   $-