XML 54 R42.htm IDEA: XBRL DOCUMENT v3.23.1
WARRANT DERIVATIVE LIABILITY (Tables)
12 Months Ended
Dec. 31, 2022
WARRANT DERIVATIVE LIABILITY.  
Summary of key assumptions used to determine fair value of warrants

The following are the key assumptions that were used to determine the fair value of the 2019 Warrants:

    

December 31,

December 31,

 

    

2022

2021

 

Number of shares underlying the warrants

 

322,807

322,807

Fair market value of stock

$

0.15

$

0.19

Exercise price

$

0.40

$

0.40

Volatility

78

%  

82

%

Risk-free interest rate

3.99

%  

4.06

%

Warrant life (years)

1.41

 

1.66

Summary of the changes in the fair value of the warrant derivative liability

The following table sets forth a summary of the changes in the fair value of the warrant derivative liability, our Level 3 financial liabilities that are measured at fair value on a recurring basis:

December 31, 

    

2022

    

2021

Beginning balance

$

28,317

$

561,368

Warrant exercise

(1,523,117)

Change in fair value of warrants derivative liability

(22,809)

990,066

Ending balance

$

5,508

$

28,317