v3.25.1
DERIVATIVE FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2024
Investments, All Other Investments [Abstract]  
Schedule of derivative liabilities
        
   December 31, 2024 
The financings giving rise to derivative financial instruments  Indexed
Shares
   Fair
Values
 
Embedded derivatives   2,791,924   $387,238 
Total   2,791,924   $387,238 

 

 

        
   December 31, 2023 
The financings giving rise to derivative financial instruments  Indexed
Shares
   Fair
Values
 
Embedded derivatives   878,836   $217,177 
Total   878,836   $217,177 
Schedule of changes in gain loss fair values of the derivative financial instruments
        
   For the Years Ended 
   December 31, 2024   December 31, 2023 
Embedded derivatives  $161,122   $88,880 
Loss on issuance of derivative   (191,162)   (130,305)
Total gain (loss)  $(30,040)  $(41,425)
Schedule of embedded derivatives
          
   Inception Date
April 26, 2024 Note
   Inception Date
June 21, 2024 Note
 
         
Quoted market price on valuation date  $0.193   $0.30 
Effective contractual conversion rates  $0.104   $0.176 
Contractual term to maturity   1 year    1 year 
Market volatility:          
Volatility   213.68%-298.84%   239.77%-465.49%
Risk-adjusted interest rate   5.31%   5.20%

 

  

Inception Date

October 10, 2024 Note

   Inception Date November 7, 2024 Note  

Inception Date

December 31, 2024 Note

 
             
Quoted market price on valuation date  $0.231   $0.253   $0.23 
Effective contractual conversion rates  $0.200   $0.200   $0.1495-0.20 
Contractual term to maturity   2 years    3 years    0.16 - 2.85 years 
Market volatility:               
Volatility   177.44%-452.93%   179.09%-453.59%   117.27%-433.33%
Risk-adjusted interest rate   9%   9%   9-12%

Schedule of fair value assumptions
        
  

Year Ended

December 31, 2024

  

Year Ended

December 31, 2023

 
Balances at beginning of year  $217,177   $—   
Issuances:          
 Embedded derivatives   595,722    355,305 
 Gain on extinguishment   (264,539)   (49,248)
 Changes in fair value inputs and assumptions reflected in income   (161,122)   (88,880)
Balances at end of year  $387,238   $217,177