Stockholders Equity (Tables)

12 Months Ended

Dec. 31, 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 Liabilities as of December 31, 2023
Share liabilities originated in 2022	$	140,455	$	-	$	(46,760	)	$	(93,695	)	$	-
Share liabilities originated in 2023				669,700		241,300			(911,000	)	$	-
	$	140,455	$	669,700		194,540			(1,004,695	)	$	-

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	%