STOCKHOLDERS’ DEFICIT | NOTE 6 - STOCKHOLDERS’ DEFICIT Common Stock During the years ended December 31, 2022, the Company issued 18,911 shares of common stock for the conversion of notes and interest. (See Note 5). Stock-Based Compensation The Company adopted an Employee, Director and Consultant Stock Plan on June 17, 2016 (the “2016 Plan”). Pursuant to the 2016 Plan, the Company’s Compensation Committee may grant awards to any employee, officer, director, consultant, advisor or other individual service provider of the Company or any subsidiary. Due to an annual “evergreen” provision in the 2016 Plan, the number of shares reserved for future grants was increased by 184,260 142,457 1,543,872 1,359,612 There were 1,357,466 SCHEDULE OF SHARE-BASED PAYMENT AWARD, STOCK OPTIONS, VALUATION ASSUMPTIONS Exercise price $ 4.84 Expected dividend yield 0 % Risk free interest rate 1.73 % Expected life in years 10 Expected volatility 146 % There were 1,380,216 Exercise price $ 7.84 22.40 Expected dividend yield 0 % Risk free interest rate 0.81% 1.58 % Expected life in years 5 10 Expected volatility 147% 158 % The following is an analysis of the stock option grant activity under the Plan: SCHEDULE OF SHARE-BASED COMPENSATION, STOCK OPTIONS, ACTIVITY Weighted Weighted Number Exercise Price Remaining Life Stock Options Outstanding December 31, 2020 1,399,466 $ 5.88 6.48 Granted 145,750 $ 19.08 9.12 Expired (72,500 ) $ 4.00 - Exercised (92,500 ) $ 5.92 - Outstanding December 31, 2021 1,380,216 $ 7.36 6.32 Granted 12,500 $ 4.84 9.02 Expired (35,250 ) $ 6.09 - Exercised - $ - - Outstanding December 31, 2022 1,357,466 $ 7.39 5.41 A summary of the status of the Company’s nonvested options as of December 31, 2022, and changes during the years ended December 31, 2022 and 2021, is presented below: SCHEDULE OF SHARE-BASED COMPENSATION NONVESTED SHARES Nonvested Options Options Weighted-Average Nonvested at December 31, 2020 215,708 $ 7.00 Granted 145,750 $ 19.08 Vested 158,875 $ 12.28 Forfeited - $ - Nonvested at December 31, 2021 202,583 $ 12.32 Granted 12,500 $ 4.84 Vested (96,896 ) $ 10.44 Forfeited - $ - Nonvested at December 31, 2022 118,187 $ 13.07 As of December 31, 2022, the Company had 1,357,466 7.39 0 The total number of options granted during the years ended December 31, 2022 and 2021 was 12,500 145,750 4.84 22.40 The Company recognized compensation expense related to options issued of $ 844,248 1,518,756 747,830 1,513,835 96,418 4,921 182,748 769,479 661,500 749,277 As of December 31, 2022, the unamortized stock option expense was $ 1,342,673 8,566 1,334,107 3.37 On January 6, 2022, the Company issued a total of 12,500 68,614 4.84 10 Warrants: A summary of warrant issuances are as follows: SUMMARY OF WARRANT ISSUANCES Weighted Weighted Number Exercise Price Remaining Life Warrants Outstanding December 31, 2020 1,001,765 4.24 1.86 Granted 914,250 19.92 4.83 Expired (37,562 ) 5.00 - Exercised (345,295 ) 4.52 - Outstanding December 31, 2021 1,533,158 $ 13.52 3.15 Granted 4,000 5.00 4.02 Expired - - - Exercised - - - Outstanding December 31, 2022 1,537,158 $ 13.49 2.15 As of December 31, 2022, the Company had 1,537,158 13.49 0 The Company recognized compensation expense related to warrants issued of $ 20,433 0 On January 6, 2022, the Company cancelled 4,000 4,000 5 5.00 |