XML 46 R23.htm IDEA: XBRL DOCUMENT v3.24.3
Derivative liabilities (Tables)
12 Months Ended
Dec. 31, 2023
Derivative liabilities  
Schedule of derivative financial instruments

 

 

December 31, 2023

 

The financings giving rise to derivative financial instruments

 

Indexed

Shares

 

 

Fair

Values

 

Embedded derivatives

 

 

45,221,645

 

 

$149,182

 

Total

 

 

45,221,645

 

 

$149,182

 

 

 

 

December 31, 2022

 

The financings giving rise to derivative financial instruments

 

Indexed

Shares

 

 

Fair

Values

 

Embedded derivatives

 

 

46,915,395

 

 

$161,565

 

Total

 

 

46,915,395

 

 

$161,565

 

Schedule of gain loss derivative financial instruments

 

 

For the Years Ended

 

 

 

December 31, 2023

 

 

December 31, 2022

 

Embedded derivatives

 

$38,759

 

 

$47,183

 

Loss on issuance of derivative

 

 

 

 

 

 

Total gain (loss)

 

$38,759

 

 

$47,183

 

Schedule of embedded derivatives

 

 

Inception Date

 

 

December 31, 2022

 

 

December 31, 2023

 

Quoted market price on valuation date

 

$0.034

 

 

$0.010

 

 

$0.012

 

Effective contractual conversion rates

 

$0.026

 

 

$0.007

 

 

$0.009

 

Contractual term to maturity

 

0.5 Years

 

 

0.25 Years

 

 

0.25 Years

 

Market volatility:

 

 

 

 

 

 

 

 

 

 

 

 

Volatility

 

200.36%-332.78

 

200.36%-332.78

 

200.36%-332.78

Risk-adjusted interest rate

 

 

10%

 

 

10%

 

 

10%
Schedule of embedded derivatives and changes in fair value inputs and assumptions

 

 

 

Year Ended

 

 

Year Ended

 

 

 

 

December 31, 2023

 

 

December 31, 2022

 

Balances at beginning of period

 

 

$161,565

 

 

$208,748

 

Issuances:

 

 

 

 

 

 

 

 

 

Embedded derivatives

 

 

 

26,376

 

 

 

-

 

Conversions/extinguishments

 

 

 

 

 

 

 

 

 

Changes in fair value inputs and assumptions reflected in income

 

 

 

(38,759)

 

 

(47,183)

Balances at end of period

 

 

$149,182

 

 

$161,565