v3.26.1
DERIVATIVE LIABILITIES (Tables)
3 Months Ended
Mar. 31, 2026
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
SCHEDULE OF FAIR VALUE ASSUMPTIONS OF WARRANTS

Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each conversion option is estimated using the Black-Scholes valuation model. The following assumptions were used on March 31, 2026 and 2025:

 

     

Three Months Ended

March 31, 2026

    Inception  
Expected term     0.01 - 1.00 years       1.00 years  
Expected volatility     370- 391%       358% – 390%  
Expected dividend yield     -       -  
Risk-free interest rate     3.443.83%       3.484.15%  
Market price   $ 0.0002 – $0.0003     $ 0.0001 - $0.0003  

 

   

Three Months Ended

March 31, 2025

    Inception  
Expected term     0.75 years       0.751.00 years  
Expected volatility     361%       120% – 125%  
Expected dividend yield     -       -  
Risk-free interest rate     4.12%       4.85%  
Market price   $ 0.0002 – $0.001     $ 0.0078 - $0.013  
SCHEDULE OF ACTIVITY RELATED TO DERIVATIVE LIABILITIES

Activity related to the derivative liabilities for the periods ended March 31, 2026 and December 31, 2025 is as follows:

 

   March 31, 2026   December 31, 2025 
Beginning balances  $1,400,996   $338,986 
Recognition of derivative liability on conversion options of notes   335,500    1,127,825 
Derivative expense   706,806    1,115,146 
Conversion of note payable   (532,270)   (1,058,487)
Change in fair value of derivative liabilities   (176,839)   (122,474)
Ending balances  $

1,734,193

   $1,400,996