XML 37 R27.htm IDEA: XBRL DOCUMENT v3.23.2
Equity (Tables)
3 Months Ended
Mar. 31, 2023
Stockholders' Equity Note [Abstract]  
Schedule of stock option activity
   Number of
Options
(in Shares)
   Weighted
Average
Exercise
Price
 
Outstanding, December 31, 2022   1,607,500   $2.00 
Granted   
-
   $
-
 
Exercised   
-
    
-
 
Forfeited or cancelled   
-
    
-
 
Outstanding, March 31, 2023   1,607,500   $2.00 
Exercisable, March 31, 2023   1,607,500   $2.00 

 

Share-Based Payment Arrangement, Activity [Table Text Block]
   Number of
Warrants
(in Shares)
   Weighted
Average
Exercise
Price
 
 
Outstanding, December 31, 2022   1,010,084,263   $     .001*
Granted   
-
    
-
 
Exercised   
-
    
-
 
Outstanding, March 31, 2023   1,010,084,263   $.001 
* The exercise price will be determined by a 5-day VWAP price calculation on the exercise date.
   Prefunded
Warrants
 
Outstanding, December 31, 2022   3,000,000 
New issuances   
-
 
Exercised   
-
 
Outstanding, March 31, 2023   3,000,000 
Schedule of share derivative liabilities
   March 31,   December 31, 
   2023   2022 
Warrants  $436   $     272 
Stock options   1    1 
Total share derivative liability  $437   $273 

 

Schedule of reverse stock split balance sheet
       Proforma 
   As Stated   Effect 
Balance Sheet        
         
Common stock:        
Shares Issued:        
3/31/2023   2,484,501,880    2,484,502 
12/31/2022   2,484,501,880    2,484,502 
Shares Outstanding:          
3/31/2023   2,484,426,501    2,484,427 
12/31/2022   2,484,426,501    2,484,427 
           
Treasury Stock:   75,379    75 
Schedule of reverse stock split EPS
      Three Months Ended
March 31,
 
EPS     2023   2022 
Weighted Average Shares           
Outstanding – basic and diluted
  As stated   2,487,426,501    174,980,542 
 
  Proforma   2,487,427    174,981 
              
Net income (loss) per share:             
Continuing operations  As stated   (0.0004)   (0.021)
   Proforma   (0.40)   (21.0)
              
Discontinued Operations  As stated   (0.0003)   0.004 
   Proforma   (0.30)   4.0