XML 56 R39.htm IDEA: XBRL DOCUMENT v3.22.1
Share-Based Compensation & Warrants (Tables)
12 Months Ended
Dec. 31, 2021
Equity [Abstract]  
Schedule of option activity
               
           Weighted 
       Weighted   Average 
       Average   Remaining 
   Number   Exercise   Contractual 
   of Shares   Price   Life (Years) 
             
Outstanding, December 31, 2019   16,667   $11.10    1.42 
                
Granted   633,333    12.32    8.71 
Exercised            
Forfeited            
Outstanding, December 31, 2020   650,000   $12.00    8.53 
                
Outstanding, December 31, 2021   650,000   $12.00    7.53 
                
Exercisable, December 31, 2020   47,083   $12.00   $6.93 
Exercisable, December 31, 2021   180,000   $12.00   $7.01 
Schedule of warrant assumptions
   
Risk-free interest rate  1.2%
Expected dividend yield  None
Expected life of warrants  1 years
Expected volatility rate  119%
Schedule of warrant activity
               
       Weighted     
       average   Aggregate 
   Number of   exercise   Intrinsic 
   warrants   price   Value 
Balance, December 31, 2019   36,000   $12.00   $ 
Expired   (35,333)   12.00      
Exercised   (667)   12.00      
Balance, December 31, 2020      $   $