XML 60 R49.htm IDEA: XBRL DOCUMENT v3.22.1
CAPITAL STRUCTURE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 12 Months Ended
Dec. 08, 2021
Aug. 04, 2021
Jul. 19, 2021
Feb. 05, 2021
Jul. 13, 2020
Feb. 28, 2022
Dec. 29, 2021
Sep. 15, 2021
Jun. 23, 2021
Nov. 30, 2020
Oct. 31, 2020
Sep. 30, 2020
Aug. 31, 2020
Jul. 31, 2020
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
May 03, 2022
Dec. 21, 2021
Jul. 13, 2021
Oct. 29, 2020
Preferred stock, shares authorized                             100,000,000   100,000,000 100        
Restricted shares of Common stock                             1,800,000 1,800,000            
Stock earned per month                             200,000 200,000            
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.              
Expenses during Consulting Agreement                             $ 0 $ 1,189,451            
Conversion of Debt                             1,190,000   $ 550,144          
Extinguishment of debt                             216,580   $ 124,711          
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   100,000,000 300,000,000        
Common stock, shares issued                             18,611,980   17,544,509 13,485,128        
Common stock, shares outstanding                             18,224,556   17,157,085 13,069,800        
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 $ 0        
Cancellation of treasury shares               57,120                            
Extinguishment of debt                                 $ 2,564,363          
Cancellation of treasury shares, value               $ 171,360                            
Common stock, shares issued                                 17,544,509 13,485,128        
Common stock shares authorized                                 300,000,000 300,000,000        
Stock-based compensation                                 $ 5,904,000          
Stock-based compensation, shares earned                               1,800,000            
Capital contribution                                 $ 959,025          
Stock held in treasury, value       $ 250,000                   $ 40,000                
Share price       $ 3.85                                    
Deemed dividend on warrants                             (5,788,493)              
Preferred stock, shares issued                                 0 0        
Additional paid-in capital                             40,648,106   $ 39,675,753 $ 14,333,285        
Gain on extinguishment of debt                             $ 1,004,124 $ 445,636 (606,667) (942,029)        
Debt Exchange Agreements                                            
Capital contribution                                 10          
Principal amount                 $ 3,000,000                          
Exchange rate                 $ 6.00                          
Increase in equity $ 750,000                               1,000,000          
Derivative liability[Member]                                            
Additional paid-in capital                                 $ 284,169          
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]                                            
Extinguishment of debt                                     $ 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 Conversions [Member]                                            
Capital contribution                             $ 973,420   $ 550,144          
Shares issued       781,819                     238,000   213,382          
Common Stock                                            
Extinguishment of debt                                 $ 1,314,117          
Share price                                       $ 2.58    
Stock Purchase Agreement [Member] | Shareholder [Member] | Sepetember [Member]                                            
Common stock, shares purchased                       10,000                    
Common stock, purchase price                       $ 4.00                    
Aggregate common stock value                       $ 40,000                    
Payment made against shares purchased                                   40,000        
Stock Purchase Agreement [Member] | Shareholder [Member] | December [Member]                                            
Common stock, shares purchased             94,216                              
Common stock, purchase price             $ 4.00                              
Aggregate common stock value             $ 376,863                              
Stock Purchase Agreement [Member] | Shareholder [Member] | July [Member]                                            
Common stock, shares purchased                           10,000                
Common stock, purchase price                           $ 4.00                
Aggregate common stock value                           $ 40,000                
Payment made against shares purchased                                   40,000        
Stock Purchase Agreement [Member] | Shareholder [Member] | August [Member]                                            
Common stock, shares purchased                         10,000                  
Common stock, purchase price                         $ 4.00                  
Aggregate common stock value                         $ 40,000                  
Payment made against shares purchased                                   40,000        
Stock Purchase Agreement [Member] | Shareholder [Member] | October [Member]                                            
Common stock, shares purchased                     10,000                      
Common stock, purchase price                     $ 4.00                      
Aggregate common stock value                     $ 40,000                      
Payment made against shares purchased                                   40,000        
Stock Purchase Agreement [Member] | Shareholder [Member] | November [Member]                                            
Common stock, shares purchased                   10,000                        
Common stock, purchase price                   $ 4.00                        
Aggregate common stock value                   $ 40,000                        
Payment made against shares purchased                                   $ 40,000        
Stock Purchase Agreement [Member] | Shareholder [Member] | February [Member]                                            
Stock held in treasury, value       $ 250,000                                    
Share price       $ 3.85                                    
Treasury stock sell       65,000                                    
Debt Exchange Agreement [Member]                                            
Common stock, shares issued   321,300                                       259,741
Share issued price per share                                           $ 3.85
Debt Exchange Agreement [Member] | Chief Executive Officer [Member]                                            
Aggregate common stock value 750,000                                          
Principal amount $ 125,000   $ 1,250,000 $ 3,010,000         $ 3,000,000                       $ 1,000,000  
Exchange rate $ 6.00   $ 6.00                                      
Increase in equity                                 1,250,000          
Exchange share of common stock     208,333                                      
Share issued price per share 3.44   $ 4.30 $ 3.28         $ 5.00                       $ 4.30  
Debt Exchange Agreement [Member] | Lender [Member]                                            
Shares issued       781,819                                    
Principal amount   $ 1,606,500   $ 3,010,000         $ 3,000,000                       $ 1,000,000  
Exchange rate $ 6.00 $ 5.00   $ 3.85         $ 6.00                       $ 6.00  
Exchange share of common stock 750,000       166,667       500,000                          
Share issued price per share   $ 4.09   $ 3.28         $ 5.00                       $ 4.03  
Increase in equity   $ 1,314,117   $ 455,636                         3,000,000          
Gain on extinguishment of debt                                 $ 445,636