XML 36 R25.htm IDEA: XBRL DOCUMENT v3.22.1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2021
Equity [Abstract]  
Stockholders’ Equity - Schedule of Fair Value of Stock Options Valuation Assumptions

The estimated grant date fair value of stock option grants was calculated using the Black-Scholes-Merton option-pricing model using the following assumptions:

 

                 
Weighted average     231.59 %     280.02 %
Weighted average expected term (years)     2.25       2.2  
Risk free interest rate     0.78 %     .90 %
Expected dividend yield                  
Stockholders’ Equity - Schedule of Share-Based Compensation, Stock Option Activity

The following table represents stock option activity as of and for the year ended December 31, 2021:

   

Number of

Shares

  

Weighted Average

Exercise Price

  

Weighted Average

Remaining Life

  

Aggregate

Intrinsic Value

 
                  
Options Outstanding: December 31, 2020    3,800,000   $.21    3.60   $812,350 
Granted    1,635,000   $.75    4.65      
Exercised    (923,120)  $.21           
Forfeited    (251,880)               
Options Outstanding: December 31, 2021    4,260,000   $.37    2.25   $5,862,938 
                      
Exercisable and Vested: December 31, 2021    1,981,926   $.25    1.65   $2,970,907 

 

The following table represents stock option activity as of and for the year ended December 31, 2020:

 

   

Number of

Shares

  

Weighted Average

Exercise Price

  

Weighted Average

Remaining Life

  

Aggregate

Intrinsic Value

 
                  
Options Outstanding: December 31, 2019    3,800,000   $.20    3.00   $—   
Granted    400,000   $.15    4.50      
Exercised                     
Forfeited    (400,000)               
Options Outstanding: December 31, 2020    3,800,000   $.21    3.60   $812,350 
                      
Exercisable and Vested: December 31, 2020    3,600,000   $.22    2.40   $698,475