XML 36 R26.htm IDEA: XBRL DOCUMENT v3.22.2.2
Stockholders’ Equity (Tables)
9 Months Ended
Sep. 30, 2022
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Stock Option Transactions

Stock option transactions under the Company’s Plan for the nine months ended September 30, 2022 and the year ended December 31, 2021 are summarized as follows:

 

Stock Options 

Number of

Options

  

Weighted

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Term (Years)

  

Aggregate

Intrinsic

Value

  

Weighted

Average

Grant

Date

Fair Value

 
Outstanding - December 31, 2020   17,004   $16.00    6.16   $-   $- 
Vested and Exercisable - December 31, 2020   -   $-    -   $               -   $            - 
Unvested and non-exercisable - December 31, 2020   17,004   $16.00    6.16   $-   $- 
Granted   -    -             $- 
Exercised   -    -                
Cancelled/Forfeited   -    -                
Outstanding - December 31, 2021   17,004   $16.00    5.16   $-   $- 
Vested and Exercisable - December 31, 2021   3,401   $16.00    5.16   $-   $- 
Unvested and non-exercisable - December 31, 2021   13,603   $16.00    5.16   $-   $- 
Granted   -    -             $- 
Exercised   -    -                
Cancelled/Forfeited   -    -                
Outstanding - September 30, 2022   17,004   $16.00    4.42   $-   $- 
Vested and Exercisable - September 30, 2022   6,801   $16.00    4.42   $-   $- 
Unvested and non-exercisable - September 30, 2022   10,202   $16.00    4.42   $-   $- 
Schedule of Warrants Activity

Warrant activity for the nine months ended September 30, 2022 and the year ended December 31, 2021 are summarized as follows:

 

            Weighted     
            Average     
        Weighted   Remaining   Aggregate 
    Number of   Average   Contractual   Intrinsic 
Warrants   Warrants   Exercise Price   Term (Years)   Value 
Outstanding - December 31, 2020    194,317   $32.50    1.52   $              - 
Vested and Exercisable - December 31, 2020    194,317   $32.50    1.52   $- 
Granted    5,935,450   $8.01    -    - 
Exercised    (2,133)  $12.50    -    - 
Cancelled/Forfeited    (44,650)  $23.49    -    - 
Outstanding - December 31, 2021    6,082,984   $8.68    2.93   $- 
Vested and Exercisable - December 31, 2021    5,852,984   $8.70    2.85   $- 
Unvested - December 31, 2021    230,000   $8.00    4.85   $- 
Granted    153,000   $4.73    -      
Exercised    (498,750)  $8.00    -      
Cancelled/Forfeited    (88,671)  $40.04    -      
Outstanding - September 30, 2022    5,648,563   $8.14    2.10   $- 
Vested and Exercisable - September 30, 2022    5,648,563   $8.14    2.10   $- 
Unvested and non-exercisable - September 30, 2022    -   $-    0.00   $- 
Warrant One [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

 

Expected term (years)  5
Expected volatility  118%
Expected dividends  0%
Risk free interest rate  0.53%
Warrant Two [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

Fair value of the warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)  3
Expected volatility  118%
Expected dividends  0%
Risk free interest rate  0.53%
Warrant Three [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

The fair value of these warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)   3 years 
Expected volatility   119% - 120%
Expected dividends   0%
Risk free interest rate   2.45% - 2.80%

Warrant Four [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

The fair value of these warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)   3 years 
Expected volatility   120%
Expected dividends   0%
Risk free interest rate   2.71%
Warrant Five [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

The fair value of these warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)   3 years 
Expected volatility   119%
Expected dividends   0%
Risk free interest rate   4.25%

Warrant Six [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Schedule of Fair Value of Warrants

The fair value of these warrants was determined using a Black-Scholes option pricing model with the following inputs:

 

Expected term (years)  3 - 5
Expected volatility  119% - 146%
Expected dividends  0%
Risk free interest rate  0.07% - 1.15%