XML 35 R27.htm IDEA: XBRL DOCUMENT v3.23.2
Derivative Liabilities (Tables)
6 Months Ended
Jun. 30, 2023
Derivative Liability [Abstract]  
Schedule of Derivative Liability Measured at Fair Value The table below sets forth a summary of changes in the fair value of the Company’s Level 3 financial liabilities:
   Total 
Balance as of December 31, 2021  $110,992 
Change Due to Issuances   2,718,645 
Transfer to put premium   (112,537)
Change in fair value   (544,850)
Balance as of December 31, 2022  $2,172,250 
Change Due to Issuances   129,929 
Transfer to put premium   (62,338)
Change in fair value   (430,442)
Balance as of June 30, 2023  $1,809,399 
Schedule of Assumptions Used in The Calculations of its Derivatives The following table shows the assumptions used in the calculations of its derivatives:
   June 30,
2023
  December 31,
2022
Stock price  $0.0001- $0.0005  $0.0002 - $0.0005
Exercise price  $0.00003- $0.0001  $0.00005 - $0.0001
Contractual term (in years)  1.00 - 0.28  1.00 - 0.80
Volatility (annual)  174%- 443%  441% - 443%
Risk-free rate  4.41% - 5.47%  4.41% - 4.60%