v3.26.1
DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2025
DERIVATIVE LIABILITIES  
Schedule of Estimated Fair Values of Liabilities Measured on Recurring Basis

 

 

Year ended

 

 

Year ended

 

 

 

December 31

 

 

December 31,

 

 

 

2025

 

 

2024

 

Term

 

 0.05 - 1.00 years

 

 

 0.01 - 1.12 years

 

Expected average volatility

 

95% - 359%

 

 

0% - 304%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

3.48% -4.31%

 

 

3.96% -5.39%

 

Schedule of Changes in Derivative Liabilities

Balance - December 31, 2024

 

$319,337

 

Addition of new derivatives recognized as debt discounts

 

 

234,990

 

Settled upon conversion of debt (Derivative resolution)

 

 

(485,454)

Addition of new derivatives recognized as loss on derivatives

 

 

13,010,530

 

Gain on change in fair value of the derivative

 

 

(11,923,173)

Balance - December 31, 2025

 

$1,156,230

 

Schedule of Aggregate Loss on Derivatives

 

 

Year Ended

 

 

 

December 31,

 

 

 

2025

 

 

2024

 

Day one loss due to derivative liabilities on convertible note

 

$13,010,530

 

 

$54,863

 

Gain on change in fair value of the derivative liabilities

 

 

(11,923,173)

 

 

(87,203)

 

 

$1,087,357

 

 

$(32,340)