XML 50 R33.htm IDEA: XBRL DOCUMENT v3.22.1
Stock Options (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Stock Options (Tables) [Line Items]    
Schedule of options issued and outstanding
   Number of
Underlying
Shares
   Weighted-
Average
Exercise
Price
Per Share
   Weighted-
Average
Contractual
Life
Remaining
in Years
   Aggregate
Intrinsic
Value
 
Outstanding as of January 1, 2021   545,182   $2.00        $ - 
Granted   1,280,002    3.00           
Forfeited   
-
    
-
           
Outstanding as of December 31, 2021   1,825,184    2.70    9.51   $616,056 
Exercisable as of December 31, 2021   1,825,184    2.70    9.51   $616,056 
Vested and expected to vest   1,825,184   $2.70    9.51   $616,056 

 

 
Schedule of fair value of stock options granted
   Year ended 
   December 31,
2021
 
     
Risk free interest rate   1.13%
Expected term (in years)   5.00 
Dividend yield   0%
Expected volatility   108.51%

 

    Year ended
December 31
 
    2021     2020  
Risk free interest rate     1.13 %     0.38 %
Expected term (in years)     5.00       5.00  
Dividend yield     0 %     0 %
Expected volatility     108.51 %     89.01 %

 

Stock Option [Member]    
Stock Options (Tables) [Line Items]    
Schedule of options issued and outstanding  
                Weighted-        
          Weighted-     Average        
          Average     Contractual        
    Number of     Exercise     Life     Aggregate  
    Underlying
Shares
    Price
Per Share
    Remaining
in Years
    Intrinsic
Value
 
Outstanding as of January 1, 2021     545,182     $ 2.00                  
Granted     1,280,002       3.00                  
Forfeited    
-
     
-
                 
Outstanding as of December 31, 2021     1,825,184       2.70       9.51     $ 616,056  
Exercisable as of December 31, 2021     1,825,184       2.70       9.51     $ 616,056  
Vested and expected to vest     1,825,184     $ 2.70       9.51     $ 616,056