XML 35 R25.htm IDEA: XBRL DOCUMENT v3.21.2
STOCK OPTIONS AND WARRANTS (Tables)
9 Months Ended
Sep. 30, 2021
STOCK OPTIONS AND WARRANTS  
Schedule of fair value of stock options granted

 

 

September 30, 2021

 

Risk-free interest rates

 

0.74%-0.84%

 

Expected life (in years)

 

 

5.00

 

Expected volatility

 

295%-325%

 

Dividend yield

 

 

0.00%
Schedule of warrants outstanding

 

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

 

 

Exercise

 

 

 

Warrants

 

 

Price per

 

 

 

Outstanding

 

 

Share

 

Outstanding at December 31, 2019

 

 

470,939

 

 

 

4.80

 

Issued

 

 

2,223,438

 

 

 

2.01

 

Cancelled pursuant to modification

 

 

(479,533)

 

 

4.80

 

Reissued pursuant to modification

 

 

1,438,599

 

 

 

1.60

 

Exercised

 

 

-

 

 

 

-

 

Expired or cancelled

 

 

-

 

 

 

-

 

Outstanding at December 31, 2020

 

 

3,653,443

 

 

 

1.84

 

Issued

 

 

6,008,237

 

 

 

4.18

 

Cancelled pursuant to modification

 

 

(2,457,213)

 

 

2.03

 

Exchanged for common stock

 

 

(522,108)

 

 

2.60

 

Exercised

 

 

-

 

 

 

-

 

Expired or cancelled

 

 

-

 

 

 

-

 

Outstanding at September 30, 2021

 

 

6,682,359

 

 

 

3.92

 

Schedule of stock option activity

 

 

 

 

Wtd. Avg.

 

 

 

 

 

Exercise

 

 

 

Options

 

 

Price

 

Outstanding at December 31, 2019

 

 

349,368

 

 

$4.41

 

Granted

 

 

326,930

 

 

 

2.24

 

Exercised

 

 

-

 

 

 

-

 

Expired or cancelled

 

 

-

 

 

 

-

 

Balance, December 31, 2020

 

 

676,298

 

 

 

3.36

 

Granted during the period

 

 

1,765,250

 

 

 

4.87

 

Exercised during the period

 

 

-

 

 

 

-

 

Terminated/Expired during the period

 

 

(79,158)

 

 

6.87

 

Balance, September 30, 2021

 

 

2,362,390

 

 

$4.61

 

Exercisable at September 30, 2021

 

 

497,284

 

 

$3.92

 

Schedule of options outstanding and exercisable

Exercise

Price

 

 

Number

Outstanding

 

 

Weighted

Average

Remaining

Contractual Life

(Years)

 

 

Weighted

Average

Exercise Price

Exercisable

 

 

Number

Exercise Price

 

Weighted

Average

 

$

1.00 - $2.00

 

 

 

35,869

 

 

 

2.45

 

 

$1.44

 

 

 

35,869

 

 

$1.44

 

$

2.56

 

 

 

190,468

 

 

 

2.59

 

 

$2.56

 

 

 

190,468

 

 

$2.56

 

$

3.00 - $4.00

 

 

 

797,419

 

 

 

4.47

 

 

$3.91

 

 

 

76,946

 

 

$3.63

 

$

4.00 - $5.00

 

 

 

943,000

 

 

 

4.69

 

 

$4.60

 

 

 

129,000

 

 

$4.62

 

$

6.00 - $7.00

 

 

 

212,934

 

 

 

3.55

 

 

$6.30

 

 

 

13,767

 

 

$6.37

 

$

8.00 - $9.00

 

 

 

180,200

 

 

 

4.55

 

 

$8.43

 

 

 

48,733

 

 

$8.41

 

$

16.00

 

 

 

2,500

 

 

 

1.39

 

 

$16.00

 

 

 

2,500

 

 

$16.00

 

 

 

 

 

 

2,362,390

 

 

 

 

 

 

 

 

 

 

 

497,283