XML 40 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
Equity (Tables)
9 Months Ended
Sep. 30, 2022
Stockholders' Equity Note [Abstract]  
Schedule of stock option activity
   Number of
Options
(in Shares)
   Weighted
Average
Exercise
Price
 
Outstanding, January 1, 2022   1,656,000   $2.00 
Granted   
-
   $
-
 
Exercised   
-
    
-
 
Forfeited or cancelled   
-
    
-
 
Outstanding, September 30, 2022   1,656,000   $2.00 
           
Exercisable, September 30, 2022   1,656,000   $2.00 

 

Schedule of warrants
   Number of
Warrants
(in Shares)
   Weighted Average
Exercise
Price
 
Outstanding, January 1, 2022   5,926,763   $
*
Granted   
-
    
-
 
Exercised   (418,931)   
-
 
Outstanding, September 30, 2022   5,507,832   $
             -
 

 

   Number of
Restricted
Stock
Shares
   Weighted
Average
Grant Date
Fair Value
 
Outstanding, January 1, 2022   1,000,000   $0.48 
Granted   
-
    
-
 
Vested   1,000,000    0.40 
Unvested, September 30, 2022   
-
   $
-
 

 

Schedule of share derivative liabilities
   September 30,
2022
 
Warrants  $       38 
Stock options   6 
RSUs vested but unissued   1 
Total share derivative liability  $45 

 

Schedule of reverse stock split balance sheet
       Proforma 
   As stated   Effect 
Balance Sheet        
         
Common stock:        
Shares Issued:          
9/30/2022   736,609,855    736,610 
9/30/2021   145,713,591    145,714 
Shares Outstanding:          
9/30/2022   736,534,476    736,534 
9/30/2021   145,638,212    145,638 
           
Treasury Stock:   75,379    75 

 

Schedule of reverse stock split EPS
      

Three months ended

September 30,

  

Nine months ended

September 30,

 
EPS      2022   2021   2022   2021 
Weighted Average Shares                    
Outstanding - basic and diluted
   As stated    500,173,946    159,448,204    318,558,213    131,863,780 
    Proforma    573,174    159,448    318,558    131,864 
                          
Net income (loss) per share:                         
Continuing operations   As stated    0.0001    (0.0370)   (0.0310)   (0.2620)
    Proforma    0.1000    (37.00)   (31.00)   (262.00)
                          
Discontinued Operations   As stated    (0.002)   0.0070    (0.0030)   0.0400 
    Proforma    (2.00)   7.00    (3.00)   40.00