v3.25.1
FAIR VALUE MEASUREMENT (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
SCHEDULE OF FAIR VALUE, ASSETS AND LIABILITIES MEASURED ON RECURRING BASIS

 

   Level 1   Level 2   Level 3 
   As of December 31, 2023 
   Level 1   Level 2   Level 3 
Liabilities:            
Convertible note  $-   $-   $242,442 
Total financial liabilities  $-   $-   $242,442 
SCHEDULE OF ROLLFORWARD FOR CONVERTIBLE NOTE

The following is a roll forward of balances for the convertible note for the year ended December 31, 2024:

     
Fair value at December 31, 2023  $242,442 
Changes in fair value   (22,602)
Cancellation of convertible note   (219,840)
Fair value at December 31, 2024  $- 
SCHEDULE OF FAIR VALUE ON VALUATION TECHNIQUE

 

Risk-free interest rate     3.84%-4.38%  
Remaining contractual term (years)     5-4.5  
Expected volatility     65%-63%  
Annual dividend yield     0.00%  
Fair value of common stock (per share)     $85-$8.5  
Borrowing rate     14.5%