XML 30 R18.htm IDEA: XBRL DOCUMENT v3.25.1
NOTE 12 – DERIVATIVE LIABILITIES
 12 Months Ended
Dec. 31, 2024
Note 12 Derivative Liabilities  
NOTE 12 – DERIVATIVE LIABILITIES

NOTE 12 – DERIVATIVE LIABILITIES

 

Fair Value Assumptions Used in Accounting for Derivative Liabilities

 

ASC 815 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 December 31, 2024. 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 years ended December 31, 2024 and 2023, the estimated fair values of the liabilities measured on a recurring basis are as follows:

         
    Year ended
    December 31,
    2024   2023
Expected term    0.04 - 0.65 years    0.75 - 1.49 years
Expected average volatility    78% - 194%    88% - 152%
Expected dividend yield                                         —                                            —   
Risk-free interest rate    4.44% - 4.73%    0.06% - 4.73%

 

 

The following table summarizes the changes in the derivative liabilities during the years ended December 31, 2024 and 2023:

 

Fair Value Measurements Using Significant Observable Inputs (Level 3)
     
Balance - December 31, 2022 $          1,357,787
Settled on issuance of common stock             (975,939)
Change in fair value of the warrants             (381,848)
Balance - December 31, 2023 $                        —   
     
Addition of new derivatives recognized as cash received               100,000
Exercise on issuance of common stock          (1,493,046)
Change in fair value of the warrant            1,393,046
Balance - December 31, 2024 $

                      —   

 

The following table summarizes the change in fair value of derivative liabilities included in the income statement for the years ended December 31, 2024 and 2023, respectively.

 

                 
   Year ended
December 31,
   2024  2023
Addition of new derivatives recognized as loss on derivatives  $—     $—   
Revaluation of derivative liabilities   1,393,046    (381,848)
Change in fair value of derivative liability  $1,393,046   $(381,848)