XML 42 R26.htm IDEA: XBRL DOCUMENT v3.23.1
Stockholders’ Equity (Tables)
 12 Months Ended
Dec. 31, 2022
Stockholders' Equity Note [Abstract]  
Schedule of analysis of the stock option grant activity under the plan
Vested and Nonvested Stock Options  Number   Weighted
Average
Exercise
Price		   Weighted
Average
Remaining
Life		 
Outstanding December 31, 2021   44,710   $170.00    6.74 
Granted   
-
    
-
    
-
 
Exercised   
-
    
-
    
-
 
Expired or forfeited   
-
    
-
    
-
 
Outstanding December 31, 2022   44,710   $170.00    5.74 

 

Vested and Nonvested Warrants  Number   Weighted
Average
Exercise
Price		   Weighted
Average
Remaining
Life		 
Outstanding December 31, 2021   601,400   $83.50    4.38 
Granted   6,497,530    4.71    4.66 
Exercised   (1,946,419)   0.69    
-
 
Expired or forfeited   (62,512)   45.62    
-
 
Rounding for Reverse Split   25    
-
    
-
 
Outstanding December 31, 2022   5,090,024   $12.83    4.54 

 

Nonvested RSUs  Number   Weighted
Average
Price		 
Nonvested December 31, 2021   15,565   $96.00 
Granted   11,644    22.74 
Vested   (18,506)   70.65 
Forfeited   (1,506)   77.50 
Nonvested December 31, 2022   7,197   $46.72 

 
Schedule of warranty issuance
Nonvested Stock Options  Number   Weighted-
Average
Exercise
Price		 
Nonvested on December 31, 2021   9,063   $108.50 
Granted   
-
    
-
 
Vested   (7,038)   112.41 
Forfeited   
-
    
-
 
Nonvested on December 31, 2022   2,025   $96.00 

  

Nonvested Warrants  Number   Weighted-
Average
Exercise
Price		 
Nonvested on December 31, 2021   92,567   $75.50 
Granted   6,497,530    4.71 
Vested   (6,435,097)   5.55 
Forfeited   (55,000)   20.00 
Nonvested on December 31, 2022   100,000   $7.50 

 
Schedule of fair value of each warrant issued was estimated using the assumption ranges and/or factors in the Black-Scholes Model
Exercise price  $7.50-20.00 
Expected dividend yield   0%
Risk free interest rate   2.55%-3.47%
Expected life in years   5.00-5.50 
Expected volatility   147%-165%

 

Exercise price  $200.00 
Expected dividend yield   0%
Risk free interest rate   0.17%-0.42%
Expected life in years   3.00-5.00 
Expected volatility   154%-159%