XML 42 R32.htm IDEA: XBRL DOCUMENT v3.25.2
DERIVATIVE LIABILITY (Tables)
6 Months Ended
Jun. 30, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
SCHEDULE OF ACTIVITY OF DERIVATIVE LIABILITY

 

      
Balance at December 31, 2023  $293,621 
      
Decrease to derivative due to repayments   (66,769)
Increase to derivative due to new issuances   378,156 
Derivative gain due to mark to market adjustment   (94,854)
Balance at December 31, 2024   510,154 
Decrease to derivative due to repayment   (469,164)
Increase to derivative due to new issuances   748,557 
Derivative loss due to mark to market adjustment   (526,877)
Balance at June 30, 2025  $262,670 
SCHEDULE OF OUTSTANDING CONVERSION FEATURE DERIVATIVE LIABILITIES

The following table summarizes the weighted average key inputs used in the Black-Scholes model for all outstanding conversion feature derivative liabilities as of the measurement dates:

 

   June 30, 2025   December 31, 2024 
Input  Weighted Avg.   Range   Weighted Avg.   Range 
Stock price  $0.11   $.011   $0.003300   $0.000611 
Exercise price (conversion price)  $0.0707  

$

0.0550.088  

$

0.000611   $ 0.0009 - 0.0011  
Risk-free interest rate   4.41%    4.36% - 4.45 %   4.37%   4.37%
Expected term (years)   0.28     0.17 - 0.42     0.30     0.25 - 0.33  
Expected volatility   659.75%   541.30% - 767.13%     189.41%   333.08% - 310.70% 
Dividend yield   -    -    -    -