XML 47 R39.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholder’s deficit (Tables)
12 Months Ended
Dec. 31, 2021
Equity [Abstract]  
Schedule of warrants outstanding
 Schedule of warrants outstanding   No. of shares   Exercise price
per share
  Weighted
average exercise
price
             
Outstanding as of January 1, 2020     2,566,101,248       $0.00204 to $0.12     $ 0.0044700  
Granted     233,333,332       0.0017357       0.0017357  
Adjustment due to price protection     152,017,272,726       0.0000324       0.0000324  
Forfeited/cancelled     (2,366,666 )     0.0300000       0.0300000  
Granted in terms of debt extinguishment     326,286,847       0.000675       0.0006750  
Cancelled as part of debt extinguishment     (154,300,675,861 )     0.0000324       0.0000324  
Exercised     (224,390,247 )     0.0004       0.0004000  
Outstanding as of December 31, 2020     615,561,379       $0.000675 to $0.12       0.011380  
Granted     471,010,103     $ 0.0020500       0.003080  
Forfeited/cancelled     (101,682,866 )     $0.0015 to 0.12       0.039029  
Exercised     (361,111,110 )     $0.00150 to $0.00205       0.003291  
Outstanding as of December 31, 2021     623,777,506       $0.000675 to $0.12     $ 0.0052875  

 

Schedule of assumption
 Schedule of assumption        
         
   

Year ended

December 31,

2021 

 
Calculated stock price     $0.00205 to 0.0060  
Risk free interest rate     0.36 to 0.80 %
Expected life of warrants     60 months  
expected volatility of underlying stock     221.17 to 231.3
Expected dividend rate     0 %
Summarizes information about warrants outstanding
Summarizes information about warrants outstanding     Warrants outstanding     Warrants exercisable  
Exercise price     No. of shares    

Weighted average

remaining years

   

Weighted average

exercise price

    No. of shares    

Weighted average

exercise price

 
                                 
$0.000675       326,286,847       3.53               326,286,847          
$0.002050       276,565,659       4.01               276,565,659          
$0.120000       20,925,000       0.33               20,925,000          
                                           
        623,777,506       3.64     $ 0.0052875       623,777,506     $ 0.0052875