XML 35 R25.htm IDEA: XBRL DOCUMENT v3.22.1
Share-Based Compensation & Warrants (Tables)
 3 Months Ended
Mar. 31, 2022
Equity [Abstract]  
Schedule of warrant assumptions
   
   

December 31, 2020

through March 31, 2022

Risk-free interest rate   0.24 - 0.38%
Expected dividend yield   None
Expected life of warrants   0.12-10 years
Expected volatility rate   186 - 273%
Schedule of option activity
               
           Weighted 
       Weighted   Average 
       Average   Remaining 
   Number   Exercise   Contractual 
   of Shares   Price   Life (Years) 
             
Outstanding, December 31, 2021   650,000   $12.00    7.53 
Granted   240,000    5.00    0.12 
Exercised   –    –    – 
Forfeited   (240,000)   5.00    0.12 
Outstanding, March 31, 2022   650,000   $12.00    7.28 
                
Exercisable, December 31, 2021   180,000   $12.00    7.01 
Exercisable, March 31, 2022   215,833   $12.00    6.68 
                
Outstanding, December 31, 2020   650,000   $12.00    6.41 
Outstanding, March 31, 2021   650,000   $12.00    6.16 
                
Exercisable, December 31, 2020   47,083   $12.00    3.38 
Exercisable, March 31, 2021   80,833   $12.00    4.32