XML 44 R27.htm IDEA: XBRL DOCUMENT v3.20.4
Capital Structure (Tables)
 12 Months Ended
Dec. 31, 2020
Stockholders' Equity Note [Abstract]  
Schedule of weighted average valuation

   Warrants   Expense   Valuation 
Grant Date  Granted   Recorded   Per Warrant 
January 31, 2020   40,000   $16,503   $0.41 
February 29, 2020   40,000   $18,727   $0.47 
March 31, 2020   40,000   $8,769   $0.22 
April 30, 2020   40,000   $25,412   $0.64 
May 31, 2020   40,000   $33,388   $0.83 
June 30, 2020   40,000   $36,681   $0.92 
July 31, 2020   40,000   $29,587   $0.74 
August 31, 2020   40,000   $46,744   $1.17 
September 30, 2020   40,000   $43,229   $1.08 
October 31,2020   40,000   $37,414   $0.94 
November 30, 2020   40,000   $45,883   $1.15 
December 31, 2020   40,000   $65,157   $1.63 
    480,000   $407,494   $0.85 
Schedule of outstanding stock warrants
    Common   Series 2 Preferred   Weighted Average
Exercise   Stock Warrants   Stock Warrants   Remaining
Price   Outstanding   Outstanding   Contractual Life
             
$1.25    1,215,184        3 years
$1.34    40,000        3 years
$1.40    40,000        3 years
$1.54    40,000        3 years
$1.62    40,000        3 years
$1.68    40,000        4 years
$1.69    40,000        3 years
$1.74    40,000        3 years
$1.76    40,000        3 years
$1.91    40,000        3 years
$1.95    40,000        4 years
$2.00    40,000        3 years
$2.01    40,000        3 years
$2.08    40,000        4 years
$2.45    40,000        3 years
$2.53    40,000        3 years
$2.57    40,000        4 years
$2.78    40,000        3 years
$2.93    40,000        3 years
$5.50    177,304        2 years
$1,250    -    439*  3 years
      2,112,488    439    

 

* At December 31, 2020, the above warrants were convertible into 116,903 shares of common stock