XML 57 R42.htm IDEA: XBRL DOCUMENT v3.23.1
Share-Based Compensation & Warrants (Tables)
12 Months Ended
Dec. 31, 2022
Equity [Abstract]  
Schedule of option activity
Schedule of option activity   December 31, 2021
through
December 31, 2022
Risk-free interest rate   0.244.57%
Expected dividend yield   None
Expected life of warrants   3.33-10 years
Expected volatility rate   156 - 273%
Schedule of warrant assumptions
Schedule of warrant assumptions  
Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contractual
Life (Years)
 
Outstanding, December 31, 2020   650,000   $12.00    8.53 
                
Granted   -    -    - 
Exercised   -    -    - 
Forfeited   -    -    - 
Outstanding, December 31, 2021   650,000   $12.00    7.53 
                
Granted   2,412,918    2.28    5.78 
Exercised   (16,667)   11.10    - 
Forfeited   (1,212,685)   7.05    - 
Outstanding, December 31, 2022   1,833,566   $2.59    6.47 
                
Exercisable, December 31, 2021   180,000   $12.00    7.01 
                
Exercisable, December 31, 2022   1,526,869   $2.65    5.94 
Schedule of warrant activity
   
Risk-free interest rate   1.92%
Expected dividend yield   None
Expected life of warrants   5 years
Expected volatility rate   167%