XML 53 R38.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Share-Based Compensation & Warrants (Tables)
12 Months Ended
Dec. 31, 2023
Equity [Abstract]  
Schedule of option activity
     
    December 31, 2022
through

December 31,
2023
 
Risk-free interest rate   0.245.23%  
Expected dividend yield   None  
Expected life of warrants   3.33-10 years  
Expected volatility rate   156273%  
Schedule of warrant assumptions
                       
    Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contractual
Life (Years)
 
Outstanding, December 31, 2021     650,000     $ 12.00       7.53  
                         
Granted     2,412,918       2.28       5.78  
Exercised     (16,667 )     11.1       -  
Forfeited     (1,212,685 )     7.05       -  
Outstanding, December 31, 2022     1,833,566     $ 2.59       6.47  
                         
Granted     1,000,000       1.18       1.50  
Exercised     -       -       -  
Forfeited     (16,666 )     12.00       -  
Outstanding, December 31, 2023     2,816,900     $ 2.03       4.08  
                         
Exercisable, December 31, 2022     1,526,869     $ 2.65       5.94  
                         
Exercisable, December 31, 2023     2,720,221     $ 2.05       3.93  
Schedule of warrant activity
     
Risk-free interest rate  1.92%  
Expected dividend yield  None  
Expected life of warrants  5 years  
Expected volatility rate  167%