v3.25.2
Derivative Liabilities (Tables)
6 Months Ended
Jun. 30, 2025
Derivative Liabilities  
Summary of derivative liabilities

Derivative liabilities - December 31, 2023

 

$175,045

 

Fair value mark to market adjustment

 

 

163,016

 

Derivative liabilities - December 31, 2024

 

 

338,061

 

Fair value mark to market adjustment

 

 

(15,351)

Derivative liabilities - June 30, 2025

 

$322,710

 

Summary of assumptions

 

 

June 30,

2025

 

 

December 31,

2024

 

 

 

 

 

 

 

 

Expected term (years)

 

 

1.00

 

 

 

1.00

 

Expected volatility

 

 29.8% - 63.7

%

 

 61.6% - 83.9

%

Expected dividends

 

 

0.00%

 

 

0.00%

Risk free interest rate

 

 3.96% - 4.03

%

 

 3.98% - 5.09

%