v3.25.2
DERIVATIVE LIABILITY WARRANTS (Tables)
3 Months Ended
Mar. 31, 2025
Derivative Instruments, Gain (Loss) [Line Items]  
Schedule of fair value hierarchy
         
Description  Level 

March 31,

2025

 

December 31,

2024

Warrant Liability – Public Warrants   1   $81,000   $165,000 
Warrant Liability – Private Placement Warrants   3    88,125    194,250 
Total       $169,125   $359,250 
Schedule of changes in fair value of warrant liabilities
         
  

Private

Placement

  Public 

Warrant

Liabilities

Fair value as of December 31, 2024  $194,250   $165,000   $359,250 
Change in valuation inputs   (106,125)   (84,000)   (190,125)
Fair value as of March 31, 2025  $88,125   $81,000   $169,125 
Derivative Liabilities Warrants [Member]  
Derivative Instruments, Gain (Loss) [Line Items]  
Schedule of fair value assumptions
      
  

March 31,

2025

 

December 31,

2024

Risk-free interest rate   3.74%    4.10% 
Expected volatility   66.78%    82.01% 
Exercise price  $230.00   $230.00 
Stock price  $9.37   $5.50