WARRANTS (Tables)

12 Months Ended

Dec. 31, 2024

Warrants

SCHEDULE OF ASSUMPTIONS TO FAIR VALUE OF THE WARRANTS

The assumptions used to determine the fair value of the Warrants as follows:

Expected life (years)	1.00
Risk-free interest rate	5.21	%
Expected volatility	353.02	%
Dividend yield	0	%

The assumptions used to determine the fair value of the Warrants as follows:

Expected life (years)	2.00
Risk-free interest rate	3.95	%
Expected volatility	323.21	%
Dividend yield	0	%

 

SCHEDULE OF WARRANTS

	Number of Warrants		Weighted Average Exercise Price		Weighted Average Remaining Contract Term		Intrinsic Value
Outstanding, December 31, 2023		—	$	—		—	$	—
Issued		105,325	$	1.05		.50		—
Expired		—	$	—		—		—
Exercised		—	$	—		—		—
Outstanding, December 31, 2024		105,325	$	1.05		.41	$	—