XML 37 R28.htm IDEA: XBRL DOCUMENT v3.22.2
DERIVATIVE LIABILITIES (Tables)
6 Months Ended
Jun. 30, 2022
DERIVATIVE LIABILITIES  
Change In The Fair Value Of The Derivative Liability

 

 

2022

 

 

 2021

 

Annual volatility rate

 

 

0%

 

 

147%

Risk free rate

 

 

2.92%

 

 

0.73%

Remaining Term

 

0.00 years

 

 

0.50 years

 

Fair Value of common stock

 

$1.95

 

 

$1.75

 

Period Ended

 

2022

 

 

2021

 

Fair value of derivative (stock), beginning of period

 

$1,019,431

 

 

$601,313

 

Change in fair value of derivative

 

 

(1,019,431)

 

 

418,118

 

Fair value of derivative on the date of issuance

 

 

-

 

 

 

-

 

Fair value of derivative (stock), end of period

 

$-

 

 

$1,019,431

 

 

 

2022

 

 

2021

 

Annual volatility rate

 

 

0%

 

 

147%

Risk free rate

 

 

2.92%

 

 

0.73%

Remaining Term

 

0.00 years

 

 

0.50 years

 

Fair Value of common stock

 

$1.95

 

 

$1.75

 

Period Ended

 

2022

 

 

2021

 

Fair value of derivative (warrant), beginning of period

 

$1,320,380

 

 

$817,613

 

Change in fair value of derivative

 

 

(1,320,380 )

 

 

502,767

 

Fair value of derivative on the date of issuance

 

 

-

 

 

 

-

 

Fair value of derivative (warrant), end of period

 

$-

 

 

$1,320,380

 

 

 

2022

 

 

2021

 

Annual volatility rate

 

 

121%

 

 

147%

Risk free rate

 

 

2.92%

 

 

0.73%

Remaining Term

 

7.88 years

 

 

8.37 years

 

Fair Value of common stock

 

$1.95

 

 

$1.75

 

Period Ended

 

2022

 

 

2021

 

Fair value of derivative (warrants), beginning of period

 

$1,559,103

 

 

$952,634

 

Fair value of derivative on the date of issuance

 

 

-

 

 

 

-

 

Exercise of warrants

 

 

-

 

 

 

(659,558 )

Change in fair value of derivative

 

 

176,530

 

 

 

1,266,027

 

Fair value of derivative (warrants), end of period

 

$1,735,633

 

 

$1,559,103