v3.26.1
DERIVATIVE LIABILITIES (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2026 and 2025:

 

   

Six Months

Ended

June 30, 2026

    Inception  
Expected term     0.01 - 1.00 years       1.00 years  
Expected volatility     334- 391%       358% – 390%  
Expected dividend yield     -       -  
Risk-free interest rate     3.443.98%       3.484.15%  
Market price   $ 0.0002 – $0.0003     $ 0.0001 - $0.0003  

 

   

Six Months

Ended

June 30, 2025

    Inception  
Expected term     0.50 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 June 30, 2026 and December 31, 2025 is as follows:

 

  

June 30,

2026

  

December 31,

2025

 
Beginning balances  $1,400,996   $338,986 
Recognition of derivative liability on conversion options of notes   461,517    1,127,825 
Derivative expense   788,504    1,115,146 
Conversion of note payable   (532,270)   (1,058,487)
Change in fair value of derivative liabilities   (491,686)   (122,474)
Ending balances  $1,627,061   $1,400,996