XML 222 R54.htm IDEA: XBRL DOCUMENT v3.24.3
WARRANTS (Tables)
12 Months Ended
Dec. 31, 2023
Warrants  
Schedule of warrants
               
   Warrants  

Weighted-

Average

Exercise Price

  

Weighted-

Average

Remaining

Contractual

Life (Years)

 
Outstanding at January 1, 2022   2,669   $23,175    4.7 
Granted   1,209    4,500      
Forfeited   (1)   4,554,717      
Exercised   (1,803)   16,618      
Outstanding at December 31, 2022   2,074    16,835    3.9 
Granted   14,176,472    3.55      
Forfeited   -    -      
Exercised   -    -      
Outstanding at December 31, 2023   14,178,546   $5.10    4.7 
Schedule of common stock warrants outstanding
                     
Outstanding   Exercisable 
        Weighted             
        Average   Weighted       Weighted 
        Remaining   Average       Average 
Exercise   Number   Contractual   Exercise   Number   Exercise 
Price   Outstanding   Life (Years)   Price   Exercisable   Price 
$3.38    12,269,032    4.77   $3.38    -      
$4.59    1,907,440    4.60   $4.59    -      
$3,375 - $18,750    2,067    2.72   $10,3801    2,067   $10,381 
$66,000 - $148,500     7    0.24   $84,643    7   $84,643 
$ 3.38 - $148,500    14,178,546    4.75   $5.10    2,074   $10,631 
Schedule of weighted average assumptions
          
  

December 31,

2023

  

December 31,

2022

 
Exercise price  $3.54   $4,500 
Contractual term in years   5.0    4.0 
Volatility   168%   176%
Dividend yield   0%   0%
Risk-free interest rate   4.0%   4.5%