XML 31 R20.htm IDEA: XBRL DOCUMENT v3.25.1

Convertible Debt and Derivative Liability (Tables)

3 Months Ended

Mar. 31, 2025

Debt Disclosure [Abstract]

Schedule of Fair Value Derivative Liability

Significant assumptions utilized in the determination of the fair value of derivative liabilities were as follows:

Schedule of Fair Value Derivative Liability

		March 31, 2024
Dividend Rate			-
Term			0.25
Volatility			90	%
Risk-free rate			5.20	%
Probability of IPO			60	%
Derivative liability, measurement input			60	%

X

- References

No definition available.

+ Details

Name:	us-gaap_DebtDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of derivative liabilities at fair value.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration