Stockholders Equity (Tables)

9 Months Ended

Sep. 30, 2023

Stockholders Equity

Schedule of share liability

	Share Liability as of December 31, 2022		New Share Liabilities in 2023		Mark to Market Adjustments in 2023			Liabilities Settled in 2023			Share Liability as of September 30, 2022
Share liabilities originated in 2022	$	140,455	$	-	$	(46,760	)	$	(93,695	)	$	-
Share liabilities originated in 2023		-		669,700		155,800			(683,000	)	$	142,500
	$	140,455	$	669,700	$	109,040		$	(776,695	)	$	142,500

Schedule of assumptions used for fair value of warrants

Expected volatility	60.3	%
Weighted-average risk-free rate	3.44	%
Expected term in years	5.5
Expected dividend yield	0	%