XML 42 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2023
Equity [Abstract]  
Schedule of Warrants
The following represents a summary of warrants for the three months ended March 31, 2023 and the year ended December 31, 2022:
Three Months Ended
March 31, 2023
Year Ended
December 31, 2022
NumberWeighted
Average
Exercise
Price
NumberWeighted
Average
Exercise
Price
Beginning balance5,678,836$1.84 3,161,568$1.60 
Granted1,765,8621.17 2,517,2682.22 
Ending balance7,444,698$1.68 5,678,836$1.84 
Warrants exercisable 7,444,6985,678,836
Intrinsic value of warrants$1,242,174 $1,374,303 
Weighted Average Remaining Contractual Life (Years)6.155.48
Schedule of Options
The following represents a summary of options for the three months ended March 31, 2023 and the year ended December 31, 2022:
NumberWeighted
Average
Exercise
Price
Weighted-Average Remaining Contractual Term (in Years)Weighted
Average
Fair Value
Outstanding, December 31, 20226,425,000$2.69 5.63$4.26 
Granted812,5001.62 6.841.10 
Outstanding. March 31, 20237,237,500$2.57 5.55$3.91 
As of March 31, 2023
Vested and exercisable3,178,870$2.24 5.21$3.20 
Schedule of Stock Options, Valuation Assumptions The following assumptions were used for the periods as follows:
Three Months
Ended
March 31,
2023
Year
Ended
December 31, 2022
Expected term7 years7 years
Expected volatility
116 – 162%
114 – 157%
Expected dividend yield— — 
Risk-free interest rate
3.53 – 3.89%
2.00% - 4.18%