XML 24 R14.htm IDEA: XBRL DOCUMENT v3.23.1
NOTE 8 – DERIVATIVE LIABILITIES
3 Months Ended
Mar. 31, 2023
Note 8 Derivative Liabilities  
NOTE 8 – DERIVATIVE LIABILITIES

NOTE 8 – DERIVATIVE LIABILITIES

 

Fair Value Assumptions Used in Accounting for Derivative Liabilities

 

ASC 815, “Derivatives and Hedging,” requires we assess the fair market value of derivative liabilities at the end of each reporting period and recognize any change in the fair market value as other income or expense.

 

The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of March 31, 2023. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement.

 

For the three months ended March 31, 2023 and year ended December 31, 2022, the estimated fair values of the liabilities measured on a recurring basis are as follows:

                 
    

Three months ended

March 31, 2023

    

Year ended

 December 31, 2022

 
Expected term    0.50 - 0.70 years      0.75 - 1.49 years  
Expected average volatility    77% - 81%     83% - 152% 
Expected dividend yield            
Risk-free interest rate    4.67% - 4.94%     0.06% - 4.73% 

 

 

The following table summarizes the changes in the derivative liabilities during the three months ended March 31, 2023 and 2022:

 

Fair Value Measurements Using Significant Observable Inputs (Level 3)
    
Balance - December 31, 2022  $1,357,787 
      
Settled on issuance of common stock   (240,258)
Change in fair value of the warrant   (196,307)
Balance - March 31, 2023  $921,222 

 

The following table summarizes the change in fair value of derivative liabilities included in the income statement for the three months ended March 31, 2023 and 2022, respectively.

 

   Three months ended
   March 31,
   2023  2022
Addition of new derivatives recognized as loss on derivatives  $     $   
Revaluation of derivative liabilities   (196,307)      
Change in fair value of derivative liabilities  $(196,307)  $