DERIVATIVE LIABILITY

3 Months Ended

Mar. 31, 2025

Derivative Instruments and Hedging Activities Disclosure [Abstract]

DERIVATIVE LIABILITY

NOTE 10 – DERIVATIVE LIABILITY

The Company has various convertible notes outstanding that require derivative liability considerations for its conversion features. Total derivative liability on March 31, 2025 was $526,033 and on December 31, 2024 was $510,154 which was principally related to convertible notes.

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 repayments		—
Increase to derivative due to new issuances		—
Derivative loss due to mark to market adjustment		15,879
Balance at March 31, 2025	$	526,033

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:

	March 31, 2025					December 31, 2024
Input	Weighted Avg.			Range		Weighted Avg.			Range
Stock price	$	1.95		$	1.95	$	0.003300		$	0.000611
Exercise price (conversion price)		0.64			0.471 - 0.942		0.000611			0.0009 - 0.0011
Risk-free interest rate		4.30	%		4.03% - 4.36%		4.37	%		4.37	%
Expected term (years)		0.25			0.08 - 0.93		0.30			0.25 - 0.33
Expected volatility		177.01	%		143.05% - 282.84%		189.41	%		333.08% - 310.70%
Dividend yield		-			-		-			-