v3.25.2
CONVERTIBLE NOTES (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of derivative liability
Schedule of derivative liability         
Description  Level 

March 31,

2025

 

December 31,

2024

Derivative liability   3   $635,489   $1,041,484 
Total       $635,489   $1,041,484 
Schedule of assumptions used for valuation
Schedule of assumptions used for valuation      
  

March 31,

2025

 

December 31,

2024

Risk-free interest rate   4.23%    4.16% 
Expected volatility   141.97%    114.61% 
Conversion price  $8.78   $3.71 
Stock price  $9.37   $5.50 
Schedule of changes in fair value of derivative liability
Schedule of changes in fair value of derivative liability   
  

Warrant

Liabilities

Fair value as of November 1, 2024 (inception)  $501,824 
Change in fair value   539,660 
Fair value as of December 31, 2024   1,041,484 
Change in fair value   (405,995)
Fair value as of March 31, 2025  $635,489