v3.25.1
TERM LOAN (Tables)
3 Months Ended
Mar. 31, 2025
Class of Warrant or Right [Line Items]  
SCHEDULE OF CONTINUITY OF TERM LOAN

The following is a continuity of the Term Loan:

 

   $ 
Term Loan balance, December 31, 2023   17,956,423 
Accrued interest   2,082,530 
Accretion of warrant value and transaction costs   1,026,789 
Interest paid   (2,082,530)
Term Loan balance, December 31, 2024   18,983,212 
Accrued interest   268,896 
Accretion of warrant value and transaction costs   159,475 
Interest paid   (268,896)
Debt Conversion   (19,142,687)
Term Loan balance, March 31, 2025   - 
Settlement Warrants [Member]  
Class of Warrant or Right [Line Items]  
SCHEDULE OF FAIR VALUE OF SETTLEMENT WARRANTS

The Monte Carlo model used to value the Settlement Warrants was based on the following assumptions:

 

   Settlement Warrants 
Expected dividend yield   0%
Share price  $0.25 
Expected share price volatility   81.8%
Risk free interest rate   2.57%
Expected life of warrant   3 years