Annual report pursuant to Section 13 and 15(d)

STOCK WARRANTS AND STOCK OPTIONS (Tables)

v3.21.1
STOCK WARRANTS AND STOCK OPTIONS (Tables)
12 Months Ended
Dec. 31, 2020
STOCK WARRANTS AND STOCK OPTIONS  
Schedule of fair value of non-employee stock/warrants

 

 

Dec. 31, 2020

 

 

Dec. 31, 2019

 

Exercise Price 

 

$

0.50-$2.00

 

 

$

0.1330-$1.0394

 

Dividend Yield 

 

 

0

%

 

 

0

%

Volatility 

 

 

   153%-154%

 

 

 

      134% - 167%

 

Risk-free Interest Rate 

 

 

 0.19%- 0.29%

 

 

 

   1.69% – 2.40%

 

Life of Warrants

 

 

 5 Years

 

 

 

      .038-5 Years

 

Schedule of outstanding warrants

 

 

Warrants

Outstanding

Number of

Shares

 

 

Exercise

Price Per

Share

 

 

Weighted Average Remaining Contractual Life

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate

Intrinsic Value

 

Balance at December 31, 2018

 

 

721,678

 

 

$

0.1397 - 0.6319

 

 

3.45 Years

 

$

0.1929

 

 

$

-

 

Warrants Granted

 

 

916,579

 

 

$

0.06 - 0.2062

 

 

3.97 Years

 

$

0.2860

 

 

$

2,022,912

 

Warrants Exercised

 

 

(1,038,339

)

 

$

0.1430 - 0.1497

 

 

 

 

$

0.1463

 

 

 

 

 

Warrants Expired

 

 

(1,504

)

 

$

0.6319

 

 

 

 

$

0.6319

 

 

 

 

 

Balance at December 31, 2019

 

 

598,414

 

 

$

.13304 - 1.039375

 

 

3.97 Years

 

$

0.3592

 

 

$

1,276,870

 

 

 

 

Warrants

Outstanding

Number of

Shares

 

 

Exercise

Price Per

Share

 

 

Weighted Average Remaining Contractual Life

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate Intrinsic Value

 

Balance at December 31, 2019

 

 

598,414

 

 

$

        0.13304 – 1.039375

 

 

3.97 Years

 

$

0.3592

 

 

$

1,276,870

 

Warrants Granted

 

 

440,000

 

 

$

0.50-2.00

 

 

4.41 Years

 

$

0.9091

 

 

$

898,000

 

Warrants Exercised

 

 

(454,097

)

 

$

0.13304 - 0.15299

 

 

 

 

$

0.1451

 

 

 

 

 

Warrants Expired  

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

584,317

 

 

$

        0.50 – 2.00

 

 

3.80 Years

 

$

0.9413

 

 

$

1,173,737

 

Schedule of fair value of stock options

 

 

December 31,

2020

 

 

December 31,

2019

 

Exercise Price

 

$

1.645-3.30

 

 

$

0.026-1.039

 

Dividend Yield

 

 

0

%

 

 

0

%

Expected Volatility

 

162%-181

%  

 

133%-146

Risk-free Interest Rate

 

0.19%-0.43

%  

 

1.61%-1.70

Expected Life

 

1- 2.7 years

 

 

2.0-7.17years

 

Schedule of outstanding options

 

 

Options

Outstanding

Number of

Shares

 

 

Exercise Price Per

 Share

 

 

Weighted Average Remaining Contractual Life

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate Intrinsic Value

 

Balance at December 31, 2018

 

 

53,368

 

 

$

         0.1497 – 8.31

 

 

       2.32 Years

 

$

0.2761

 

 

$

-

 

Options Granted

 

 

2,381,239

 

 

$

0.26341-1.0393

 

 

        9.00 Years

 

$

0.2960

 

 

$

5,238,080

 

Options Exercised

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Options Cancelled

 

 

(45,100

)

 

$

0.1497

 

 

 

 

$

0.1497

 

 

 

 

 

Options Expired

 

 

(8,268

)

 

$

0.2328-8.31

 

 

        9.00 Years

 

$

0.9678

 

 

 

 

 

Balance at December 31, 2019

 

 

2,381,239

 

 

$

0.2634 – 1.039

 

 

        9.00 Years

 

$

0.2761

 

 

$

5,238,080

 

  

 

 

Options

Outstanding

Number of

Shares

 

 

  Exercise

Price Per

 Share

 

 

Weighted Average Remaining Contractual Life

 

Weighted Average

Exercise Price Per Share

 

 

Aggregate Intrinsic Value

 

Balance at December 31, 2019

 

 

2,381,239

 

 

$

0.2634-1.039

 

 

9.00 Years

 

$

0.2761

 

 

$

5,238,080

 

Options Granted

 

 

236,894

 

 

$

0.2635–3.300

 

 

1.84 Years

 

$

2.6661

 

 

$

67,265

 

Options Exercised

 

 

(45,906

)

 

$

1.039

 

 

 

 

 

 

 

 

 

 

 

Options Cancelled

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Options Expired

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

2,572,227

 

 

$

0.26342–3.300

 

 

7.45 Years

 

$

0.4999

 

 

$

6,302,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at December 31, 2019

 

 

539,847

 

 

$

0.2634–1.03938

 

 

8.2 Years

 

$

0.4

 

 

$

1,129,786

 

Exercisable at December 31, 2020

 

 

1,252,474

 

 

$

0.26342–3.300

 

 

7.4 Years

 

$

0.3165

 

 

$

3,299,006