XML 123 R32.htm IDEA: XBRL DOCUMENT v3.22.4
DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2022
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
SCHEDULE OF FAIR VALUE OF LIABILITIES MEASURED ON RECURRING BASIS

    Year ended    Year ended 
    December 31,    December 31, 
    2022    2021 
Expected term   -*   0.48 - 5.00 years  
Expected average volatility   280%   160%- 302 %
Expected dividend yield   -    - 
Risk-free interest rate   3.65%   0.04% - 1.24 %

 

*There is no excepted term on the convertible notes.

SCHEDULE OF CHANGES IN DERIVATIVE LIABILITIES

The following table summarizes the changes in the derivative liabilities during the years ended December 31, 2022 and 2021:

 

      
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Derivative liability as of December 31, 2020  $- 
      
Addition of new derivatives recognized as debt discounts   390,000 
Addition of new derivatives recognized as day-one loss   559,939 
Derivative liabilities settled upon conversion of convertible note   (1,004,658)
Change in derivative liabilities recognized as loss on derivative   54,719 
Derivative liability as of December 31, 2021  $- 
      
Addition of new derivatives recognized as debt discounts   - 
Addition of new derivatives recognized as day-one loss   57,883 
Derivative liabilities settled upon conversion of convertible note   (57,883)
Change in derivative liabilities recognized as loss on derivative   - 
Derivative liability as of December 31, 2022  $-