Quarterly report pursuant to Section 13 or 15(d)

Stockholders??? (Deficit)

Stockholders’ (Deficit)
3 Months Ended
Mar. 31, 2022
Equity [Abstract]  
Stockholders’ (Deficit)

Note 7 - Stockholders’ (Deficit)


Capital Stock


The Company has 260,000,000 authorized shares of capital stock, consisting of 250,000,000 shares of common stock, par value $0.001, and 10,000,000 shares of Preferred Stock, par value $0.001 per share.


During the three months ended March 31, 2022, employees exercised 3,334 options into shares of common stock. The Company received $6,934 for these warrants.


Common Stock Options


A summary of the Company’s options activity and related information follows:


    Number of
Under Options
  Range of
Option Price
Per Share
Exercise Price
Options Outstanding at December 31, 2021     267,467     $ 2.00 16.00     $ 5.19       6.94  
Options Granted     54,543       5.87 3.63       3.30       10  
Exercised     (3,334 )     2.00 2.16       2.08        
Options Outstanding at March 31, 2022     318,676     $ 2.00 16.00     $ 2.61       7.24  
Options Exercisable at March 31, 2022     159,039     $ 2.00 16.00     $ 2.39       5.06  


Share-based compensation expense for options totaling $66,505 and $42,171 was recognized in our results for the three months ended March 31, 2022 and 2021, respectively.


The valuation methodology used to determine the fair value of the options issued during the year was the Black-Scholes option-pricing model. The Black-Scholes model requires the use of a number of assumptions including the volatility of the stock price, the average risk-free interest rate, and the weighted average expected life of the options.


The risk-free interest rate assumption is based upon observed interest rates on zero-coupon U.S. Treasury bonds whose maturity period is appropriate for the term of the options.


Estimated volatility is a measure of the amount by which the Company’s stock price is expected to fluctuate each year during the expected life of the award. The Company’s calculation of estimated volatility is based on historical stock prices of the Company over a period equal to the expected life of the awards.


As of March 31, 2022, there was $536,813 of total unrecognized compensation expense related to unvested employee options granted under the Company’s share-based compensation plans that is expected to be recognized over a weighted average period of approximately 2.36 years.


The weighted average fair value of options granted, and the assumptions used in the Black-Scholes model during the three months ended March 31, 2022 are set forth in the table below.


Weighted average fair value of options granted   $ 3.30  
Risk-free interest rate     1.63% - 2.32%  
Volatility     212% – 214%  
Expected life (years)     10 years  
Dividend yield