Derivative Liabilities

12 Months Ended

Dec. 31, 2022

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Derivative Liabilities

(10) Derivative Liabilities

The Company analyzed the warrant for derivative accounting consideration under ASC 815, “Derivatives and Hedging, and hedging,” and determined that the instrument should be classified as a liability since the warrant becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options.

ASC 815 requires we assess the fair market value of derivative liability at the end of each reporting period and recognize any change in the fair market value as other income or expense item.

The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of December 31, 2022. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each warrant is estimated using the Black-Scholes valuation model. The following weighted-average assumptions were used in the December 31, 2022:

	Year ended
	December 31,
	2022
Expected term	1.42 - 2.75
Expected average volatility	85% - 215%
Expected dividend yield	-
Risk-free interest rate	0.19% - 4.22%

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

Fair Value Measurements Using Significant Observable Inputs (Level 3)

Balance at December 31, 2021	$	2,063,534
Change in fair value of derivative liability		(1,417,251	)
Balance at December 31, 2022	$	646,283

The following table summarizes the loss on derivative liability included in the income statement for the year ended December 31, 2022 and 2021, respectively.

	Year Ended
	December 31,
	2022			2021
Day one loss due to derivative liabilities as warrant	$	-		$	10,813,347
(Gain) Loss on change in fair value of derivative liability		(1,417,251	)		(16,693,873	)
		(1,417,251	)		(5,880,526	)