| Schedule of fair value of non-employee stock/warrants |
|
|
September 30,
2021
|
|
|
September 30,
2020
|
|
Exercise Price |
|
$ |
3.00-2.00 |
|
|
$ |
0.50 |
|
Dividend Yield |
|
|
0 |
% |
|
|
0 |
% |
Volatility |
|
|
158-120 |
% |
|
|
153 |
% |
Risk-free Interest Rate |
|
|
0.14%-0.98 |
% |
|
|
0.29 |
% |
Life of Warrants |
|
|
2-5 Years |
|
|
|
5 Years |
|
|
|
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 |
|
$ |
0.3607 |
|
|
$ |
1,276,870 |
|
Warrants Granted |
|
|
320,000 |
|
|
$ |
0.50 |
|
|
4.68Years |
|
$ |
0.50 |
|
|
$ |
761,000 |
|
Warrants Exercised |
|
|
(454,097 |
) |
|
$ |
0.13304 - 0.15299 |
|
|
|
|
$ |
0.1451 |
|
|
|
|
|
Warrants Expired |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2020 |
|
|
464,317 |
|
|
$ |
0.50- 1.039375 |
|
|
3.91 Years |
|
$ |
0.66765 |
|
|
$ |
1,027,234 |
|
|
|
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, 2020 |
|
|
584,317 |
|
|
$ |
0.50 – 2.00 |
|
|
3.80 Years |
|
$ |
0.9413 |
|
|
$ |
1,173,737 |
|
Warrants Granted |
|
|
2,222,012 |
|
|
$ |
3.00-2.00 |
|
|
3.40 Years |
|
$ |
2.45 |
|
|
$ |
108,506 |
|
Warrants Exercised |
|
|
(176,938 |
) |
|
$ |
0.50 |
|
|
|
|
$ |
0.50 |
|
|
|
|
|
Warrants Expired |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2021 |
|
|
2,629,391 |
|
|
$ |
0.50 – 3.00 |
|
|
3.30 Years |
|
$ |
2.25 |
|
|
$ |
665,424 |
|
|
| 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, 2019 |
|
|
2,381,239 |
|
|
$ |
0.2634-1.039 |
|
|
8.86 Years |
|
$ |
0.2948 |
|
|
$ |
5,238,080 |
|
Options Granted |
|
|
160,000 |
|
|
$ |
0.26341-3.30 |
|
|
4.10 Years |
|
$ |
1.9454 |
|
|
$ |
149,532 |
|
Options Exercised |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Cancelled |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Expired |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2020 |
|
|
2,541,239 |
|
|
$ |
0.2634 – 3.30 |
|
|
7.86 Years |
|
$ |
0.3987 |
|
|
$ |
6,305,579 |
|
|
|
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, 2020 |
|
|
2,572,227 |
|
|
$ |
0.2634–3.300 |
|
|
7.45 Years |
|
$ |
0.4999 |
|
|
$ |
6,302,277 |
|
Options Granted |
|
|
610,526 |
|
|
$ |
2.50–3.575 |
|
|
2.58 Years |
|
$ |
3.1783 |
|
|
$ |
(414,147 |
) |
Options Exercised |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Cancelled |
|
|
(210,587 |
) |
|
$ |
0.2634-3.29 |
|
|
|
|
$ |
2.969 |
|
|
|
|
|
Options Expired |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2021 |
|
|
2,972,166 |
|
|
$ |
0.2634–3.575 |
|
|
6.15 Years |
|
$ |
0.8751 |
|
|
$ |
4,829,417 |
|
Exercisable at December 31, 2020 |
|
|
1,253,030 |
|
|
$ |
0.2634 – 3.300 |
|
|
7.4 Years |
|
$ |
0.3165 |
|
|
$ |
3,299,765 |
|
Exercisable at September 30, 2021 |
|
|
1,943,652 |
|
|
$ |
0.2634 – 3.575 |
|
|
6.3 Years |
|
$ |
0.6527 |
|
|
$ |
3,590,430 |
|
|