XML 37 R27.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
DERIVATIVE FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2024
Investments, All Other Investments [Abstract]  
Schedule of derivative liabilities
       
   March 31, 2024
The financings giving rise to derivative financial instruments  Indexed
Shares
  Fair
Values
Embedded derivatives   1,091,311   $113,097 
Total   1,091,311   $113,097 

       
   December 31, 2023
The financings giving rise to derivative financial instruments  Indexed
Shares
  Fair
Values
Embedded derivatives   878,836   $217,177 
Total   878,836   $217,177 
Schedule of changes in gain loss fair values of the derivative financial instruments
       
   For the Three Months Ended
   March 31, 2024  March 31, 2023
Embedded derivatives  $24,516   $72,369 
Loss on issuance of derivative   —      (86,858)
Total gain (loss)  $24,516   $(14,489)
Schedule of embedded derivatives
          
   Inception Date  Inception Date 
   September 27 2023 Note  December 29 2023 Note  March 31, 2024
Quoted market price on valuation date  $0.334   $0.348   $0.145 
Effective contractual conversion rates  $0.169   $0.195   $0.104 
Contractual term to maturity   1 year    1 year    0.48 - 0.75 years 
Market volatility:               
Volatility   143.96%-730.38%    161.76%-586.87%    208.49%-350.38% 
Risk-adjusted interest rate   8.48%   8%   8%
Schedule of fair value assumptions
       
  

Period Ended

March 31, 2024

 

Year Ended

December 31, 2023

Balances at beginning of period  $217,177   $—   
Issuances:          
  Embedded derivatives   —      355,305 
  Gain on extinguishment of derivative liability    (79,564)   —   
  Conversions   —      (49,248)
  Changes in fair value inputs and assumptions reflected in income   (24,516)   (88,880)
Balances at end of period  $113,097   $217,177