XML 48 R35.htm IDEA: XBRL DOCUMENT v3.23.2
Derivative Liability (Tables)
6 Months Ended
Jun. 30, 2023
Derivative Liability [Abstract]  
Schedule of Assumptions Were Used in the Black-Scholes Valuation Model The following assumptions were used in the Black-Scholes valuation model:
   Six months
ended
June 30,
2023
   Year ended
December 31,
2022
 
Conversion price  $0.0048 to $0.0115   $0.0115 to $0.15 
Risk free interest rate   3.60 to 5.48%   0.79 to 4.73%
Expected life of derivative liability   9 to 50 months    1.5 to 59 months 
Expected volatility of underlying stock   158.72 to 192.53%   120.49 to 258.3%
Expected dividend rate   0%   0%
Schedule of Movement in Derivative Liability The movement in derivative liability is as follows:
   June 30,
2023
   December 31,
2022
 
Opening balance  $2,550,642   $407,161 
Derivative financial liability arising from convertible note and warrants   150,000    238,182 
Derivative financial liability arising on note amendment included in loss on convertible notes   
-
    2,317,051 
Fair value adjustment to derivative liability   311,932   (411,752)
   $3,012,574   $2,550,642