Quarterly report pursuant to Section 13 or 15(d)

Stockholders??? Equity (Tables)

v3.22.1
Stockholders’ Equity (Tables)
 3 Months Ended
Mar. 31, 2022
Equity [Abstract]  
Schedule of assumptions
               
    August 30, 2021 (Initial     September 7,  
    Measurement)     2021  
Risk-free interest rate     0.77%       0.82%  
Expected term     5 years       5 years  
Expected volatility     194.37%       204.27%  
Expected dividend yield     0%       0%  
Fair value of units (using Black-Scholes)   $ 6.47     $ 14.45  
Schedule of option activity
               
    March 31, 2022     March 31, 2021  
Risk-free interest rate     0.93 – 1.52%       0.93%  
Expected life of the options     10 years       10 years  
Expected volatility     122.93 – 148.18%       122.93%  
Expected dividend yield     0%       0%  
Schedule of options by exercise price
                               
Options   Shares     Weighted average exercise price     Weighted Average Remaining Contractual Life     Aggregate Intrinsic Value  
Outstanding at December 31, 2021     420,000     $ 5.82       8.56       –  
Granted     –     $ –       –       –  
Exercised     –     $ –       –       –  
Forfeited or expired     –     $ –       –       –  
Outstanding at March 31, 2022     420,000     $ 5.82       8.56       1,092,000  
Vested as of March 31, 2022     341,537     $ 5.12       8.22       273,000  
Exercisable at March 31, 2022     341,537     $ 5.12       8.22       273,000