XML 43 R29.htm IDEA: XBRL DOCUMENT v3.24.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures [Abstract]  
Schedule of recurring basis to determine the fair value of the liability
                
   Fair value measured as of December 31, 2023 
   Fair value on December 31, 2023  

Quoted prices in active markets

(Level 1)

  

Significant other observable inputs

(Level 2)

  

Significant unobservable inputs

(Level 3)

 
Warrant liability  $289,165   $   $   $289,165 
Derivative Liability   121,326            121,326 
Total Fair value  $410,491   $   $   $410,491 
Schedule of liabilities measures at fair value
            
   Warrant Liability   Derivative Liability   Total 
Balance - January 1, 2023  $   $   $ 
Additional warrant and derivative liability   736,249    320,561    1,056,810 
Change in fair value   (447,084)   (199,235)   (646,319)
Balance – December 31, 2023  $289,165   $121,326   $410,491 
Schedule of assumptions
            
   As of Issuance   As of Dec 31, 2023 
   Warrant Liability   Warrant Liability 
Strike Price  $0.63   $0.27 
Contractual term (years)   5.0    5.0 
Volatility (annual)   80.0%    80.0% 
Risk-free rate   3.52%    3.89% 
Floor Financing price  $0.50   $0.14