Equity Transactions | NOTE 6 – EQUITY TRANSACTIONS Common Share Transactions Employee stock compensation expense for the three-month period ending September 30, 2022 and 2021 amounted to $170,385 and $115,025 respectively. Employee stock compensation expense for the nine-month period ending September 30, 2022 and 2021 amounted to $560,252 and $331,665 respectively. Conversion of debt and interest for the three-month period ending September 30, 2022 and 2021 amounted to $602,000 and $624,537 respectively. Conversion of debt and interest for the nine-month period ending September 30, 2022 and 2021 amounted to $2,424,210 and $10,253,912 respectively. Issuance of common shares for professional services for the three-month period ending September 30, 2022 and 2021 amounted to $38,800 and $0 respectively. Issuance of common shares for professional services for the nine-month period ending September 30, 2022 and 2021 amounted to $38,800 and $0 respectively. Warrant Exercises On January 13, 2022, the Company issued 117,250 shares of Class A Common Stock based upon a cash pay warrant exercise. The share price at issuance was $1.50. On March 30, 2022, the Company issued 47,500 shares of Class A Common Stock based upon a cash pay warrant exercise. The share price at issuance was $1.50. On March 31, 2022, the Company issued 22,500 shares of Class A Common Stock based upon a cash pay warrant exercise. The share price at issuance was $1.50. On June 6, 2022, the Company issued 5,364 shares of Class A Common Stock based upon a cash pay warrant exercise. The share price at issuance was $1.50. On September 6, 2022, the Company issued 13,437 shares of Class A Common Stock based upon a cash pay warrant exercise. The share price at issuance was $1.50. On September 9, 2022, the Company issued 42,000 shares of Class A Common Stock based upon a cash pay warrant exercise. The share price at issuance was $1.50. New Warrant Issuances On January 26, 2021, the Company issued Common Stock Purchase Warrant “A-10” for rare earth capture advisory. The warrant provides the option to purchase 10,000 Class A Common Shares at a price of $2.05. The warrants expire on January 26, 2024. On February 2, 2021, the Company issued Common Stock Purchase Warrant “C-37” in conjunction with the issuance of $600,000 convertible note. The warrant provides the option to purchase 60,000 Class A Common Shares at a price of $1.50. The warrants expire on February 2, 2023. On February 7, 2021, the Company issued Common Stock Purchase Warrant “A-11” for rare earth processing advisory. The warrant provides the option to purchase 50,000 Class A Common Shares at a price of $4.25. The warrants expire on February 7, 2026. On March 11, 2021, the Company issued Common Stock Purchase Warrant “C-38” in conjunction with a restricted stock purchase. The warrant provides the option to purchase 42,500 Class A Common Shares at a price of $5.00. The warrants expire on March 11, 2023. On March 12, 2021, the Company issued Common Stock Purchase Warrant “C-39” in conjunction with a restricted stock purchase. The warrant provides the option to purchase 42,500 Class A Common Shares at a price of $5.00. The warrants expire on March 12, 2023. On March 15, 2021, the Company issued Common Stock Purchase Warrant “C-39” in conjunction with consulting services. The warrant provides the option to purchase 75,000 Class A Common Shares at a price of $4.59. The warrants expire on March 15, 2026. On March 16, 2021, the Company issued Common Stock Purchase Warrant “C-40” in conjunction with a restricted stock purchase. The warrant provides the option to purchase 21,250 Class A Common Shares at a price of $5.00. The warrants expire on March 16, 2023. On June 9, 2021, the Company issued Common Stock Purchase Warrant “C-38” in conjunction with a common stock offering. The warrant provides the option to purchase 2,150,000 Class A Common Shares at a price of $3.50. The warrants expire on June 9, 2026. On June 9, 2021, the Company issued Common Stock Purchase Warrant “C-39” in conjunction with a common stock offering. The warrant provides the option to purchase 2,150,000 Class A Common Shares at a price of $3.50. The warrants expire on June 9, 2026. The Company uses the Black Scholes option pricing model to value its warrants and options. The significant inputs are as follows: September 30, 2022 Expected Dividend Yield 0 % Expected volatility 87.97 % Risk-free rate 0.870 % Expected life of warrants 1.592-6.60 years Company Warrants: Weighted Weighted Average Average Aggregate Number of Exercise Contractual Intrinsic Warrants Price Life in Years Value Exercisable (Vested) – December 31,2020 8,401,221 $ 1.135 2.152 $ 7,453,214 Granted 4,601,250 $ 3.531 4.814 $ 69,700 Forfeited or Expired - $ - - $ - Exercised 1,732,508 $ 0.86 2.16 $ 7,038,153 Outstanding – September 30, 2021 11,296,963 $ 2.25 2.39 $ 4,221,721 Exercisable (Vested) – September 30, 2021 11,296,963 $ 2.25 2.69 $ 4,221,721 Exercisable (Vested) – December 31, 2021 10,213,764 $ 2.25 2.69 $ 121,018 Granted - $ - - $ - Forfeited or Expired - $ - - $ - Exercised 248,051 $ 1.50 2.00 $ - Outstanding - September 30, 2022 9,965,713 $ 1.14 3.86 $ 49,193 Exercisable (Vested) - September 30, 2022 9,965,713 $ 1.14 3.86 $ 49,193 Company Options: Weighted Weighted Average Average Aggregate Number of Exercise Contractual Intrinsic Options Price Life in Years Value Outstanding – December 31, 2020 2,159,269 $ 1.606 5.660 $ 1,919,129 Exercisable (Vested) – December 31, 2020 888,659 $ 1.581 5.047 $ 749,470 Granted 325,000 $ 2.30 6.74 $ 105,000 Forfeited or Expired 275,000 $ 1.45 3.54 $ 199,500 Exercised 25,000 $ 1.640 6.562 $ 41,500 Outstanding – September 30, 2021 2,184,269 $ 1.67 5.369 $ 1,416,548 Exercisable (Vested) – September 30, 2021 1,134,268 $ 1.52 4.91 $ 774,380 Outstanding – December 31, 2021 4,209,269 $ 1.665 5.39 $ 3,186,870 Exercisable (Vested) – December 31, 2021 3,159,268 $ 1.517 4.91 $ 3,141,183 Granted - $ - - $ - Forfeited or Expired - $ - - $ - Exercised - $ - - $ - Outstanding - September 30, 2022 4,209,269 $ 1.980 6.49 $ 3,257,470 Exercisable (Vested) - September 30, 2022 4,209,269 $ 1.980 6.49 $ 3,257,470 |