XML 62 R47.htm IDEA: XBRL DOCUMENT v3.25.2
DERIVATIVE LIABILITY (Tables)
12 Months Ended
Dec. 31, 2024
Derivative Liability  
SCHEDULE OF LEVEL 3 DERIVATIVE LIABILITIES THAT ARE MEASURED AT FAIR VALUE ON A RECURRING BASIS

The following table sets forth a summary of the changes in the fair value of Level 3 derivative liabilities that are measured at fair value on a recurring basis:

 

      
Beginning balance as of January 1, 2024  $- 
Issuance of derivative liabilities   142,319 
Change in fair value of derivative liabilities   (142,319)
Ending balance as of December 31, 2024  $- 
SCHEDULE OF DERIVATIVES ISSUED AND OUTSTANDING

In applying the Black-Scholes option pricing model to derivatives issued and outstanding during the year ended December 31, 2024, the Company used the following assumptions:

 

   For The Year Ended 
   December 31, 
   2024 
Risk free interest rate   3.58% - 4.38%
Expected term (years)   1.505.00 
Expected volatility   49.40% - 60.19%
Expected dividends   0.00%