v3.25.2
Derivative Liability (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Derivative Liability    
Schedule of estimated fair values of the liabilities measured

 

 

March 31,

 

December 31

 

 

 

2025

 

2024

 

Expected term

 

0.21 – 1 year

 

0.29 years

 

Risk-free interest rate

 

4.02 – 4.30

%

 

4.15%

Stock price at valuation date

 

0.89 – 1.20

 

$0.73

 

Expected average volatility

 

97.5 – 146.5

 

 

95.41%

 

 

December 31

 

 

 

2024

 

Expected term

 

0.29 years

 

Total Nodes

 

 

72

 

Risk-free interest rate

 

 

4.15%

Stock price at valuation date

 

$0.73

 

Adjusted stock price at valuation date

 

$7.30

 

Expected average volatility

 

 

95.41%
Summarizes the changes in the derivative liabilities

Fair Value Measurements Using Significant Observable Inputs (Level 3)

 

Balance - December 31, 2024

 

$1,055,233

 

Addition of new derivatives recognized as debt discounts

 

 

1,027,000

 

Loss on change in fair value of the derivative

 

 

804,767

 

Balance - March 31, 2025

 

$2,887,000

 

Fair Value Measurements Using Significant Observable Inputs (Level 3)

 

 

 

 

 

Balance - December 31, 2023

 

$-

 

 

 

 

 

 

Addition of new derivatives recognized as debt discounts

 

 

645,457

 

Addition of new derivatives recognized as loss on derivatives

 

 

409,776

 

Balance - December 31, 2024

 

$1,055,233