XML 30 R20.htm IDEA: XBRL DOCUMENT v3.22.1
Stockholder Equity (Tables)
3 Months Ended
Mar. 31, 2022
Schedule Of Stock Option Activity

 

 

Shares

 

 

Weighted Average Exercise Price

 

 

Aggregate Intrinsic Value

 

 

Weighted Average Remaining Contractual Life (Years)

 

Options outstanding at December 31, 2021

 

 

12,300,000

 

 

 

0.37

 

 

$4,521,310

 

 

 

5.62

 

Granted

 

 

360,000

 

 

 

3.33

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Expired/forfeit

 

 

 

 

 

 

 

 

 

 

 

 

Options outstanding at March 31, 2022

 

 

12,660,000

 

 

 

0.45

 

 

$5,719,310

 

 

 

5.39

 

Schedule Of Warrant Activity

 

 

Shares

 

 

Weighted Average Exercise Price

 

 

Aggregate Intrinsic Value

 

 

Weighted Average Remaining Contractual Life (Years)

 

Balance at December 31, 2021

 

 

1,250,000

 

 

 

2.50

 

 

$437,500

 

 

 

2.96

 

Issued

 

 

 

 

 

 

 

——

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2022

 

 

1,250,000

 

 

 

2.50

 

 

$437,500

 

 

 

2.72

 

Stock Option [Member]  
Schedule Of Stock Option Assumptions

 

 

March 31, 2022

 

Dividend yield

 

 

0.00%

Expected life

 

5.65 – 5.75 Years

 

Expected volatility

 

37.73 – 39.18%

 

Risk-free interest rate

 

1.44 – 2.12%