v3.25.1
Derivatives Liabilities Disclosure
12 Months Ended
Dec. 31, 2024
Notes  
Derivatives Liabilities Disclosure

NOTE 7 - DERIVATIVE LIABILITY

 

The Company’s derivative liabilities consist of convertible notes with variable conversion price provisions. These instruments are classified as derivative liabilities under ASC 815 due to their potential for a variable number of shares upon settlement. The fair value of these derivative liabilities is estimated at initial recognition and remeasured at each reporting date using the Black-Scholes pricing model. Changes in fair value are recorded as derivative income or expense in the statement of operations.  The significant assumptions used in estimating the fair value include the exercise price, volatility of the stock underlying the instrument, risk-free interest rate, estimated fair value of the stock underlying the instrument and the estimated life of the instrument.

 

A summary of the activity of the derivative liability for the notes above is as follows:

 

 

 

December 31,

2024

 

December 31,

2023

Balance at Beginning of period

$

2,224,622

$

1,805,962

Increase in derivative due to new issuances

 

1,611,600

 

561,443

Derivative income due to mark to market adjustment

 

(713,237)

 

(142,783)

Balance at end of period

$

3,122,985

$

2,224,622

 

 

 

A summary of quantitative information about significant unobservable inputs (Level 3 inputs) used in measuring the Company’s derivative liability that are categorized within Level 3 of the fair value hierarchy as of December 31, 2024 and 2023 is as follows:

 

Inputs

 

December 31, 2024

 

December 31, 2023

 

Initial Valuation

Stock price on the valuation date

$

0.00001

$

0.00001

$

0.0001 – 0.0001

Conversion price

$

0.000005

$

0.000005

$

0.00005

Risk-free interest rate

 

1.79% - 5.39%

 

3.36% - 5.27%

 

2.45% - 5.14%

Years to maturity

 

0 – 1

 

0 – 1

 

1

Volatility (annual)

 

244%

 

143%

 

150% – 480%