Stockholders Equity (Tables)

6 Months Ended

Jun. 30, 2024

Stockholders Equity

Schedule of share liability

	Share Liability as of December 31, 2023		New Share Liabilities in 2024		Mark to Market Adjustments in 2024		Liabilities Settled in 2024			Share Liabilities as of June 30, 2024
Share liabilities originated in 2024	$	-	$	435,600	$	54,000	$	(183,600	)	$	306,000

	Share Liability as of December 31, 2022		New Share Liabilities in 2023		Mark to Market Adjustments in 2023			Liabilities Settled in 2023			Share Liabilities as of June 30, 2023
Share liabilities originated in 2022	$	140,455	$	-	$	(14,885	)	$	(75,570	)	$	50,000
Share liabilities originated in 2023		-		496,300		(155,500	)		-			340,800
	$	140,455	$	496,300	$	(170,385	)	$	(75,570	)	$	390,800

Schedule of assumptions used for fair value of warrants

Expected volatility	60.3	%
Weighted-average risk-free rate	3.44	%
Expected term in years	5.5
Expected dividend yield	0	%

Expected volatility	73.5	%
Weighted-average risk-free rate	4.37	%
Expected term in years	5.5
Expected dividend yield	0	%