Quarterly report pursuant to Section 13 or 15(d)

FAIR VALUE MEASUREMENTS (Tables)

v3.22.2.2
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
SCHEDULE OF FAIR VALUE INSTRUMENTS

 

    Fair value measured at September 30, 2022  
    Total at
September 30,
2022
    Using Quoted
Prices in active
markets
(Level 1)
    Using
Significant
other
observable
inputs
(Level 2)
    Using
Significant
unobservable
inputs
(Level 3)
 
                                 
Convertible notes payable   $ 325,000     $     $ 325,000     $  

 

    Fair value measured at December 31, 2021  
    Total at
December 31,
2021
    Using Quoted
Prices in active
markets
(Level 1)
    Using
Significant
other
observable
inputs
(Level 2)
    Using
Significant
unobservable
inputs
(Level 3)
 
                                 
Convertible notes payable   $ 11,152,151     $     $     $ 11,152,151  
SCHEDULE OF FAIR VALUE ASSETS AND LIABILITIES

 

    Fair Value     Valuation Technique   Unobservable Input   Range (Weighted Average)  
Convertible notes payable at December 31, 2021   $ 11,152,151     Risky Put + Stock Payoff   Probability weighting assigned to automatic and optional conversion scenarios     90%/10 %
                Applied discount rate     79.1 %
                Common share class volatility     46.1 %
                Preferred stock class volatility     3.9 %
                Negotiation discount     1.6 %
SCHEDULE OF CHANGE IN FAIR VALUE

 

Fair value of convertible notes payable at December 31, 2021   $ 11,152,151  
Additional convertible notes payable issued     724,000  
Repayment of convertible notes payable     (100,000 )
Debt discount for warrants issued     (787,566 )
Accretion of debt issuance costs     1,972,948  
Change in fair value of convertible notes payable     1,866,922  
Transfer from level 3 to level 2     (325,000 )
Conversion of convertible notes payable     (14,503,455 )
Fair value of convertible notes payable at September 30, 2022 (Unaudited)   $  

 

 

Fair value of convertible notes payable at December 31, 2020   $ 9,767,461  
Additional convertible notes payable issued     3,295,000  
Debt discount for warrants issued     (1,665,956 )
Accretion of debt issuance costs     480,574  
Change in fair value of convertible notes payable     (724,928 )
Fair value of convertible notes payable at December 31, 2021   $ 11,152,151