XML 32 R22.htm IDEA: XBRL DOCUMENT v3.22.2.2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended
Sep. 30, 2022
Accounting Policies [Abstract]  
SCHEDULE OF UNREALIZED GAINS AND LOSSES

   Initial Book Value   Cumulative
Gross
Unrealized
Gains
   Cumulative
Gross
Unrealized
Losses
   Fair
Value
 
September 30, 2022                    
Investment in GMP Bio (equity securities)  $22,640,521   $-   $-   $22,640,521 
Total  $22,640,521   $-   $-   $22,640,521 
SUMMARY OF CHANGES IN FAIR VALUE OF LONG-TERM INVESTMENT IN EQUITY SECURITIES

 

   September 30, 2022
Fair Value
 
Balance at January 1, 2022  $- 
Contribution at cost basis   5,689,044 
Gain on derecognition of non-financial asset   16,951,477 
Change in fair value   - 
      
Balance at September, 2022  $22,640,521 
SUMMARY OF CHANGES IN FAIR VALUE OF DERIVATIVE LIABILITIES

The table below sets forth a summary of the changes in the fair value of the Company’s derivative liabilities classified as Level 3 as of September 30, 2022 and 2021:

 

   September 30, 2022
Conversion Feature
   September 30, 2021
Conversion Feature
 
Balance at January 1, 2022 and 2021  $340,290   $777,024 
New derivative liability   -    - 
Reclassification to additional paid in capital from conversion of debt to common stock   -    (144,585)
Change in fair value   (37,740)   (239,278)
           
Balance at September, 2022 and 2021  $302,550   $393,161 
SUMMARY OF ESTIMATE FAIR VALUE OF DERIVATIVE LIABILITIES

   September 30, 2022
Key Assumptions for fair value of conversions
 
Risk free interest   0.17% -2.69% 
Market price of share  $0.07- 0.23 
Life of instrument in years   0.01-0.33 
Volatility   99.80%-109.40% 
Dividend yield   0%