XML 42 R33.htm IDEA: XBRL DOCUMENT v3.23.1

EQUITY (Tables)

3 Months Ended

Mar. 31, 2022

Equity [Abstract]

SCHEDULE OF THE STOCK OPTIONS GRANTED, FORFEITED OR EXPIRED

The following is a summary of the stock options granted, forfeited or expired, and exercised under the Plan for the three months ended March 31, 2022 and March 31, 2021 respectively:

SCHEDULE OF THE STOCK OPTIONS GRANTED, FORFEITED OR EXPIRED 

		Options				Weighted Average Exercise Price Per Share				Weighted Average Remaining Contractual Life (Years)				Aggregate Intrinsic Value
Outstanding at December 31, 2021			10,928			$	232.50				2.61			$	-
Granted			-				-				-				-
Forfeited or expired			-				-				-				-
Exercised			-				-				-				-
Outstanding at March 31, 2022			10,928			$	232.50				2.37				-

		Options				Weighted Average Exercise Price Per Share				Weighted Average Remaining Contractual Life (Years)				Aggregate Intrinsic Value
Outstanding at December 31, 2020			15,594			$	231.45				3.63			$	-
Granted			-				-				-				-
Forfeited or expired			-				-				-				-
Exercised			-				-				-				-
Outstanding at March 31, 2021			15,594			$	228.30				3.38			$	-

SCHEDULE OF NON - VESTED STOCK OPTIONS

The following is a summary of the Company’s non-vested stock options as of March 31, 2022 and March 31, 2021 respectively:

SCHEDULE OF NON - VESTED STOCK OPTIONS 

Options		Weighted Average Exercise Price Per Share		Weighted Average Remaining Contractual Life (Years)
Non-vested at December 31, 2021					3,587			$	227.10				0.90
Granted					-				-				-
Vested					-				-				-
Forfeited or expired					-				-				-
Non-vested at March 31, 2022					3,587			$	227.10				0.82

		Options				Weighted Average Exercise Price Per Share				Weighted Average Remaining Contractual Life (Years)
Non-vested at December 31, 2020			10,636			$	200.85				2.53
Granted			-				-				-
Vested			-				-				-
Forfeited or expired			-				-				-
Non-vested at March 31, 2021			10,636			$	223.05				2.34

SCHEDULE OF ASSUMPTION OF BLACK-SCHOLES OPTION PRICING MODEL

SCHEDULE OF ASSUMPTION OF BLACK-SCHOLES OPTION PRICING MODEL 

		Three Months Ended March 31, 2022				Three Months Ended March 31, 2021
Exercise price		$	0.16 - $0.26			$	0.16 - $0.26
Expected term			3.25 to 3.75 years				3.25 to 3.75 years
Risk-free interest rate			0.38% - 2.43	%			0.38% - 2.43	%
Estimated volatility			293.07% - 517.13	%			293.07% - 517.13	%
Expected dividend			-				-
Option price at valuation date		$	0.12 - $0.27			$	0.12 - $0.31

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the changes in outstanding nonvested shares.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(2)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfNonvestedShareActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (d)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (e)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (f)(2)
-URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration