v3.25.2
DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
DERIVATIVE LIABILITIES    
SCHEDULE OF ESTIMATED FAIR VALUES OF THE LIABILITIES MEASURED ON A RECURRING BASIS

 

 

Year ended

 

 

Year ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Term

 

0.01 - 1.12 years

 

 

0.6 - 1.00 years

 

Expected average volatility

 

0% - 304%

 

 

262 - 365%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

3.96% -5.39%

 

 

4.79% - 5.46%

 

 

 

Year ended

 

 

Year ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Term

 

0.6 - 1.00 years

 

 

 

-

 

Expected average volatility

 

262 - 365%

 

 

 

0%

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

4.79% - 5.46%

 

 

 

0.00%
SCHEDULE OF CHANGES IN THE DERIVATIVE LIABILITIES

Balance - December 31, 2023

 

$32,241

 

 

 

 

 

 

Addition of new derivatives recognized as debt discounts

 

 

319,436

 

Addition of new derivatives recognized as loss on derivatives

 

 

54,863

 

Gain on change in fair value of the derivative

 

 

(87,203)

Balance - December 31, 2024

 

$319,337

 

Fair Value Measurements Using Significant Observable Inputs (Level 3)

 

 

 

 

 

Balance - December 31, 2022

 

$-

 

 

 

 

 

 

Addition of new derivatives recognized as debt discounts

 

 

28,000

 

Addition of new derivatives recognized as loss on derivatives

 

 

2,935

 

Loss on change in fair value of the derivative

 

 

1,306

 

Balance - December 31, 2023

 

$32,241

 

SCHEDULE OF AGGREGATE LOSS ON DERIVATIVES

 

 

Year Ended

 

 

 

December 31

 

 

 

2024

 

 

2023

 

Day one loss due to derivative liabilities on convertible note

 

$54,863

 

 

$2,935

 

Gain on change in fair value of the derivative liabilities

 

 

(87,203)

 

 

1,306

 

 

 

$(32,340)

 

$4,241

 

 

 

Year Ended

 

 

 

December 31

 

 

 

2023

 

 

2022

 

Day one loss due to derivative liabilities on convertible note

 

$2,935

 

 

$-

 

Loss on change in fair value of the derivative liabilities

 

 

1,306

 

 

 

-

 

 

 

$4,241

 

 

$-