XML 67 R40.htm IDEA: XBRL DOCUMENT v3.23.1
Derivative Liabilities (Tables)
12 Months Ended
Dec. 31, 2022
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value warrant estimated valuation weighted-average assumptions
    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% 

 

Schedule of changes in the derivative liabilities
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 

Schedule of loss on derivative liability included in the income statement
   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)