XML 57 R39.htm IDEA: XBRL DOCUMENT v3.25.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of notes payable
 Schedule of notes payable                
   December 31, 2024   December 31, 2023 
Notes Payable  Principal   Interest   Principal   Interest 
Third Party - Insurance Note 1  $13,002    8.00%  $39,968    6.24%
Third Party - Insurance Note 2   4,070        2,008     
Third Party - Insurance Note 3                
Total  $17,072        $41,976      
Schedule of promissory notes payable
    
Notes Payable  $2,200,000 
Unamortized Discount   (441,604)
Notes Payable, net  $1,758,396 
Schedule of assumptions in determining
 Schedule of assumptions in determining                
   Upon Grant   Upon Exercise 
   21 April Fund LP   21 April Fund Ltd   21 April Fund LP   21 April Fund Ltd 
Date of Grant (Exercise)  July 22, 2024   July 22, 2024   September 19, 2024   September 19, 2024 
Note Value  $    $    $    $  
Issue (Exercise) Stock Price  $2.77   $2.77   $2.49   $2.49 
Strike  $3.00   $3.00   $2.61   $2.61 
Share Equivalents   92,727    207,273    92,727    207,273 
Strike Price discount   0%   0%   0%   0%
Expected Remaining Term (Years)   5.00    5.00    4.84    4.84 
Historical Volatility   52%   52%   58%   58%
Expected Volatility   100%   100%   58%   58%
Dividend Yield   0%   0%   0%   0%
Annual Rate of Quarterly Dividends  $0.000   $0.000   $0.000   $0.000 
Discount Rate - Bond Equivalent Yield   4.170%   4.170%   3.480%   3.480%