XML 29 R19.htm IDEA: XBRL DOCUMENT v3.22.2.2
Stockholders’ Equity (Tables)
9 Months Ended
Sep. 30, 2022
Stockholders’ Equity [Abstract]  
Schedule of stock options
   Shares   Weighted
Average
Exercise Price
   Weighted
Average
Contractual Term
Outstanding
   Intrinsic
Value
 
Outstanding at December 31, 2021   28,415,000   $0.1859    5.84   $50,673,665 
Granted   2,390,000    2.2130    9.48    17,378,564 
Exercised   (100,000)   (0.1300)   6.09    (961,438)
Forfeited or expired   (7,950,000)   
-
    
-
    (75,400,831)
Outstanding at September 30, 2022   22,755,000    0.3378    6.66    208,131,088 
                     
Outstanding and exercisable at September 30, 2022   20,308,888    0.1751    6.34    189,061,250 

 

Schedule of black-scholes- merton option-pricing model applying the assumptions
    Nine-Months Ended
September 30,
 
    2022     2021  
Assumptions:            
Risk-free interest rate     1.26-1.30 %     .05-0.07 %
Expected dividend yield     0 %     0 %
Expected volatility     126 %     128-130 %
Expected life (in years)     5       2-3  

 

   Nine-months Ended
September 30,
 
   2022   2021 
Assumptions:        
Risk-free interest rate   0%   0%
Expected dividend yield   0%   0%
Expected volatility   0%   0%
Expected life (in years)   0    0 
Schedule of fair value of restricted stock and restricted stock units
   Restricted Stock Outstanding 
   Shares   Weighted
Average
Fair Value
per Share
at Grant Date
 
         
Outstanding at December 31, 2021   215,000   $0.52 
Granted – restricted stock units and awards   650,000    2.32 
Granted – performance-based stock units   
-
    
-
 
Canceled   
-
    
-
 
Vested and converted to shares   
-
    
-
 
Outstanding at September 30, 2022   865,000   $1.8708 

 

Schedule of unrecognized stock-based compensation related to a lockup agreement
   Warrant Activity 
   Shares   Weighted Average
Exercise Price
   Weighted Average remaining Contractual Term (years) 
Outstanding at December 31, 2021   1,775,000   $0.0599    7.43 
Granted   
-
    
-
    
-
 
Exercised   (25,000)   0.0500    
-
 
Forfeited   
-
    
-
    
-
 
Outstanding and exercisable at September 30, 2022   1,750,000   $0.0600    6.78 

 

Schedule of range exercise prices warrants outstanding and exercisable
   Warrants Outstanding   Warrants Exercisable 
Range of Exercise Prices  Shares
Outstanding
   Weighted
Avg.
Remaining
Contractual
Life in Years
   Weighted Avg.
Exercise
Price
   Shares
Exercisable
   Weighted Avg.
Exercise
Price
 
$0.05 - $0.07   1,750,000    0.01   $0.0600    1,750,000   $0.0600 
    1,750,000    0.01   $0.0600    1,750,000   $0.0600