XML 34 R23.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
SCHEDULE OF UNREALIZED GAINS AND LOSSES

   Initial Book Value   Cumulative Gross
Unrealized Gains
   Cumulative Gross
Unrealized Losses
   Fair Value 
March 31, 2024                    
Investment in GMP Bio (equity securities)  $22,653,225   $     -   $      -   $22,653,225 
Total  $22,653,225   $-   $-   $22,653,225 

 

   Initial Book Value   Cumulative Gross
Unrealized Gains
   Cumulative Gross
Unrealized Losses
   Fair Value 
December 31, 2023                    
Investment in GMP Bio (equity securities)  $22,640,521   $12,704   $       -   $22,653,225 
Total  $22,640,521   $12,704   $-   $22,653,225 
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 March 31, 2024 and December 31, 2023, respectively:

 

   March 31, 2024
Conversion Feature
   December 31, 2023
Conversion Feature
 
Balance at January 1, 2024 and 2023  $423,214   $198,140 
New derivative liability   -    - 
Reclassification to additional paid in capital from conversion of debt to common stock   -    - 
Change in fair value   (2,476)   225,074 
           
Balance at March 31, 2024 and 2023  $420,738   $423,214 
SUMMARY OF ESTIMATE FAIR VALUE OF DERIVATIVE LIABILITIES

   March 31, 2024
Key Assumptions
for fair value of
conversions
  

December 31, 2023
Key Assumptions
for fair value of
conversions

 
Risk free interest   5.03%   4.64% - 5.40%
Market price of share  $0.04   $0.03 - 0.05 
Life of instrument in years   0.01    0.01 
Volatility   226.9%   142.45%-236.86%
Dividend yield   0%   0%