XML 54 R44.htm IDEA: XBRL DOCUMENT v3.23.1
STOCK OPTIONS AND WARRANTS (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended
Feb. 03, 2023
Jan. 09, 2023
Dec. 08, 2022
Mar. 11, 2022
Jan. 10, 2022
Jan. 06, 2022
Sep. 10, 2021
Mar. 22, 2023
Feb. 28, 2023
Oct. 19, 2022
Aug. 30, 2022
Jan. 20, 2022
Jan. 19, 2022
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Aug. 31, 2022
Jul. 08, 2021
Description of warrants             from 1,510,417 to 3,020,834 and reduced the exercise price from $2.00 to $0.98 due to anti-dilution provisions in these warrants       The exercise price was reduced to $2.00 from $5.00 and the number of warrants was increased from 1,512,090 to 2,447,045. We have recorded a deemed dividend for the change in value due to the anti-dilution adjustments and an increase to the carrying value of the warrants of $658,266 as a result of the trigger of the anti-dilution provisions.              
Warrants for Service issued shares     30,000                              
Warrants, exercise price                                   $ 5.00
Share issued                           17,210,085   16,277,764    
Intrinsic value of options outstanding                           $ 2,748        
Intrinsic value of options exercisable                           2,748        
Stock-based compensation expense                           390,806 $ 1,397,804      
Non-vested stock options (remainder of year) 2023                           591,862        
Non-vested stock options periods 2024                           356,401        
Non-vested stock options periods 2025                           151,078        
Non-vested stock options periods 2027                           57        
Non-vested stock options periods 2026                           25,748        
Total unrecognized compensation cost                           1,125,146        
Debt discount                           $ 363,871 $ 0      
Options granted to purchase common stock (in Shares)   25,000   52,500 15,000 20,000   60,000       60,000 15,000          
Exercise price (in Dollars per share)   $ 0.45 $ 1.00 $ 2.87 $ 2.40 $ 2.64   $ 0.22       $ 2.40 $ 2.40          
Options term   5 years   5 years 5 years 5 years   5 years       5 years 5 years          
Description of vesting options   The options will vest quarterly over four years, with the first portion vesting on April 9, 2023   The options will vest quarterly over four years, with the first portion vesting on June 11, 2022 The options vest quarterly over a four-year period The options vested 50% at March 3, 2022 and 50% on April 3, 2022           The options vest quarterly over a four-year period The options vest quarterly over a four-year period          
Investor [Member]                                    
Common share issued                 821,521                  
Strike price                 $ 0.38                  
Proceeds from warrants issued                 $ 315,178                  
Warrants [Warrants]                                    
Warrants, exercise price                   $ 2.00       $ 2.00     $ 5.00  
Share issued           112,726               706,551        
Warrants Granted           112,726                     1,510,417  
Total debt proceeds                     $ 1,032,842              
Excercise reduce price                   $ 0.98       $ 0.98     $ 2.00  
Carriying value of warrants $ 503,643                 $ 1,262,947                
Warrants issued                           622,803        
Additional Warrants exercisable                           83,708        
Repurchase of warrants                           $ 703,125        
Expected life (in years)                           5 years        
Expected volatility                           175.47%        
Warrnats liability                           $ 600,000        
Debt discount                           $ 103,125        
Penalty expense                           12 years        
Risk-free interest rates, Maximum                           3.27%        
Deferred equity costs $ 10,400                                  
Risk-free interest rates, Minimum                           3.04%        
Pre-Funded Warrants [Warrants]                                    
Warrnats liability                           $ 600,000