XML 54 R44.htm IDEA: XBRL DOCUMENT v3.22.1
CAPITAL STRUCTURE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended
Feb. 28, 2022
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Feb. 05, 2021
Oct. 29, 2020
Preferred stock, shares authorized   100,000,000   100,000,000    
Restricted shares of Common stock   1,800,000        
Stock earned per month   200,000        
Expenses during Consulting Agreement   $ 0 $ 1,189,451      
Retained agreement descriptions   The shares were valued on the date of the agreement at $3.28 per share or $5,904,000, which was be amortized over the term of the agreement.        
Conversion of Debt   $ 1,190,000        
Extinguishment of debt   216,580        
Gain Extinguishment of debt   $ 216,580        
Fair value per share   $ 4.09        
Issue shares of common stock   829,471        
Cashless exercise warrants   2,748,797        
Common stock, shares authorized   300,000,000   300,000,000    
Common stock, shares issued   18,611,980   17,544,509    
Common stock, shares outstanding   18,224,556   17,157,085    
Equity increase related to the extinguishment of debt     2,564,363      
Gain on extinguishment of debt   $ 1,004,124 445,636      
Series A preferred stock   5,452,300   $ 0    
Deemed dividend on warrants   $ (5,788,493) $ 0      
Series A Preferred Stock [Member]            
Preferred stock, shares authorized   6,000,000   6,000,000    
Preferred stock, Liquidation Preference   6,000,000        
Preferred stock, shares issued   6,000   0    
Private Placement [Member] | Series A Preferred Stock [Member]            
Sales of shares 6,000          
Warrants 2,000,000          
Aggregate gross proceeds warrants $ 6,000,000          
Warrants, Description The Warrants are exercisable to purchase shares of common stock at $3.30 per share, or 110% of the Series A Shares initial conversion price and will expire five and one-half years following the initial exercise date of the Warrants.          
Warrants Black-Scholes option pricing model , Description The warrants were valued using the Black-Scholes option pricing model with the following terms: a) exercise price of $3.30, b) common stock fair value of $3.42, c) volatility of 118%, d) discount rate of $1.71%, and e) dividend rate of 0%.          
Additional value of Warrants 2,000,000          
Deemed dividend on warrants   $ (5,788,493)        
Debt Exchange Agreement [Member]            
Share issued price per share           $ 3.85
Debt Exchange Agreement [Member] | Lender [Member]            
Shares issued         781,819  
Exchange rate         $ 3.85  
Principal amount         $ 3,010,000  
Share issued price per share         $ 3.28  
Debt Conversions [Member]            
Shares issued   238,000        
Capital contribution   $ 973,420