XML 29 R18.htm IDEA: XBRL DOCUMENT v3.21.2
Stockholder Equity (Tables)
9 Months Ended
Sep. 30, 2021
Schedule of stock option activity

 

 

Shares

 

 

Weighted Average Exercise Price

 

 

Aggregate Intrinsic Value

 

 

Weighted Average Remaining Contractual Life (Years)

 

Options outstanding at December 31, 2020

 

 

12,180,500

 

 

 

0.20

 

 

$4,750,395

 

 

 

4.63

 

Granted

 

 

2,491,000

 

 

 

1.07

 

 

 

 

 

 

 

Exercised

 

 

(225,500 )

 

 

0.19

 

 

 

 

 

 

 

Expired/forfeit

 

 

(1,850,000 )

 

 

0.64

 

 

 

 

 

 

 

Options outstanding at September 30, 2021

 

 

12,596,000

 

 

 

0.31

 

 

$3,861,190

 

 

 

5.72

 

Schedule of warrant activity

 

 

Shares

 

 

Weighted Average Exercise Price

 

 

Aggregate Intrinsic Value

 

 

Weighted Average Remaining Contractual Life (Years)

 

Balance at December 31, 2020

 

 

950,000

 

 

 

0.11

 

 

$690,500

 

 

 

0.44

 

Issued

 

 

3,783,333

 

 

 

0.30

 

 

 

 

 

 

 

 

Exercised

 

 

(4,733,333)

 

 

0.26

 

 

 

 

 

 

 

 

 

Balance at September 30, 2021

 

 

-

 

 

 

-

 

 

$-

 

 

 

-

 

Stock Option [Member]  
Schedule of stock option assumptions

 

 

September 30,

2021

 

Dividend yield

 

 

0.00%

Expected life

 

5.49 – 6.25 Years

 

Expected volatility

 

38.39 - 38.46

%

Risk-free interest rate

 

0.87 – 1.07

%

Warrants [Member]  
Schedule of stock option assumptions

 

 

September 30, 2021

 

Dividend yield

 

 

0.00%

Expected life

 

1 Year

 

Expected volatility

 

 

42.39%

Risk-free interest rate

 

 

0.06%