XML 35 R15.htm IDEA: XBRL DOCUMENT v3.24.1
DERIVATIVE LIABILITY
12 Months Ended
Dec. 31, 2023
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
DERIVATIVE LIABILITY

NOTE 7 – DERIVATIVE LIABILITY

 

During the year ended December 31, 2023 and 2022, we had the following activity in our derivative liability account:

 

   Total 
Derivative liability at December 31, 2021  $69,371 
Change in fair value   (44,945)
Derivative liability at December 31, 2022   24,426 
Derivative extinguished with warrant exercise (see NOTE 9)   (3)
Change in fair value   (18,691)
Derivative liability at December 31, 2023  $5,732 

 

We use the binomial option pricing model to estimate fair value for those instruments, at inception, at warrant exercise, and at each reporting date. During the years ended December 31, 2023 and 2022, the assumptions used in our binomial option pricing model were in the following range:

 

    Year Ended December 31, 2023    Year Ended December 31, 2022 
Risk free interest rate   4.01 - 4.23%    2.99 - 2.99% 
Expected life in years   1.58 - 2.50    2.58 - 3.50 
Expected volatility   116% - 122%    145% - 155%