v3.25.2
CONVERTIBLE NOTE AND EMBEDDED DERIVATIVE (Tables)
6 Months Ended
Jun. 30, 2025
Convertible Note And Embedded Derivative  
SCHEDULE OF FAIR VALUE MEASUREMENT OF EMBEDDED DERIVATIVE

  

Parameter   June 30, 2025     December 31, 2024     Source/Methodology
Current Stock Price   $ 0.1048     $ 0.0899     Observable market price
Conversion Price   $ 0.08     $ 0.08     Contractual terms
Volatility     159.59 %     129.14 %   Historical volatility of comparable companies
Risk-Free Rate     4.29 %     4.37 %   1.5-month (6-month)* U.S. Treasury yield
Time to Maturity     default       0.25 years     1.5 months (7 months)*
Adjustment Multiplier     120 %     120 %   Contractual terms

 

* The number of months inside the parenthesis was used in the December 31, 2024, calculation.